investorscraft@gmail.com

Intrinsic ValueVerifyMe, Inc. (VRME)

Previous Close$1.15
Intrinsic Value
Upside potential
Previous Close
$1.15

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

VerifyMe, Inc. operates in the technology-driven authentication and brand protection industry, specializing in solutions that combat counterfeiting and ensure product integrity. The company generates revenue through a combination of proprietary software, physical authentication technologies, and data analytics services, primarily serving sectors like pharmaceuticals, consumer goods, and electronics. VerifyMe’s offerings include serialization, track-and-trace systems, and digital verification tools, which help clients mitigate fraud risks and comply with regulatory requirements. The company competes in a niche but growing market, where demand for anti-counterfeiting solutions is rising due to increasing global trade and e-commerce activity. VerifyMe positions itself as a provider of end-to-end authentication solutions, leveraging its patented technologies to differentiate from larger, less specialized competitors. Its partnerships with supply chain stakeholders and focus on scalable, cloud-based platforms enhance its market relevance. While the industry remains fragmented, VerifyMe targets mid-market clients seeking cost-effective yet robust brand protection, carving out a defensible position amid rising counterfeit threats.

Revenue Profitability And Efficiency

VerifyMe reported revenue of $24.2 million for FY 2024, reflecting its core business operations. However, the company posted a net loss of $3.8 million, with diluted EPS of -$0.37, indicating ongoing profitability challenges. Operating cash flow was positive at $871,000, suggesting some operational efficiency, while minimal capital expenditures of -$7,000 highlight a lean investment approach. The figures underscore a business balancing growth with cost discipline.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS indicate limited earnings power currently, though positive operating cash flow suggests potential for improvement. With modest capital expenditures, VerifyMe appears focused on capital-light growth, leveraging existing technologies. The balance between reinvestment and profitability remains critical as the company scales its authentication solutions in a competitive market.

Balance Sheet And Financial Health

VerifyMe’s balance sheet shows $2.8 million in cash and equivalents against $2.2 million in total debt, providing limited liquidity headroom. The absence of dividends aligns with its growth-focused strategy. While the debt level is manageable, the company’s financial health hinges on sustaining cash flow positivity and securing additional funding if needed to support expansion or R&D initiatives.

Growth Trends And Dividend Policy

Revenue trends will depend on adoption of VerifyMe’s anti-counterfeiting solutions, particularly in regulated industries. The company does not pay dividends, reinvesting resources into technology and market penetration. Growth may be driven by partnerships and regulatory tailwinds, though scalability remains untested. Investors should monitor customer acquisition and retention metrics for signs of sustainable expansion.

Valuation And Market Expectations

The market likely prices VerifyMe as a speculative growth stock, given its niche focus and unprofitability. Valuation metrics are challenged by negative earnings, leaving revenue multiples and cash flow trends as key benchmarks. Investor sentiment may hinge on the company’s ability to convert its technology pipeline into broader commercial success.

Strategic Advantages And Outlook

VerifyMe’s strategic advantages lie in its specialized authentication IP and regulatory expertise, which could prove valuable as counterfeit risks escalate. The outlook depends on execution in scaling its solutions and achieving profitability. Success would require capturing larger clients and expanding geographically, while managing operational costs. Macro trends favor demand, but competition and execution risks persist.

Sources

10-K filing, company disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount