investorscraft@gmail.com

Intrinsic ValueWISeKey International Holding AG (WIHN.SW)

Previous CloseCHF12.00
Intrinsic Value
Upside potential
Previous Close
CHF12.00

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

WISeKey International Holding AG operates as a cybersecurity firm specializing in IoT and digital identity ecosystems, serving global markets including Europe, the Middle East, Africa, and the Americas. The company’s core revenue streams stem from IoT security solutions, AI-driven digital identity management, and managed PKI services, which include certificate lifecycle management and cloud-based authentication. Its proprietary ISTANA platform enhances intelligent vehicle security through PKI-based digital identities, positioning WISeKey as a niche player in automotive cybersecurity. The firm’s diversified offerings—ranging from microcontrollers to SaaS solutions—cater to enterprises seeking robust identity verification and monetization of digital ecosystems. Despite operating in the competitive semiconductor and cybersecurity sectors, WISeKey differentiates itself through vertical integration, combining hardware, software, and AI capabilities. However, its market penetration remains limited compared to larger peers, with growth hinging on IoT adoption and regulatory tailwinds for digital identity standards.

Revenue Profitability And Efficiency

WISeKey reported revenue of CHF 11.9 million for the period, overshadowed by a net loss of CHF 13.4 million, reflecting ongoing investments in R&D and market expansion. Negative operating cash flow (CHF -17.8 million) and modest capital expenditures (CHF -0.6 million) suggest liquidity constraints, though a cash reserve of CHF 90.6 million provides near-term stability.

Earnings Power And Capital Efficiency

The company’s diluted EPS of CHF -0.43 underscores persistent unprofitability, driven by high operational costs relative to revenue. Capital efficiency remains weak, with cash burn outpacing revenue generation, though its AI and IoT segments may offer future scalability if adoption accelerates.

Balance Sheet And Financial Health

WISeKey’s balance sheet shows resilience with CHF 90.6 million in cash against total debt of CHF 8.9 million, indicating a strong liquidity position. However, sustained losses and negative cash flows raise concerns about long-term solvency without improved profitability or external funding.

Growth Trends And Dividend Policy

Growth is tied to IoT and digital identity trends, but recent financials show stagnant revenue and widening losses. The absence of dividends aligns with its reinvestment strategy, though shareholder returns remain speculative pending operational turnaround.

Valuation And Market Expectations

With a market cap of CHF 58.7 million and a beta of 0.62, WISeKey is viewed as a high-risk, low-correlation play. Investors likely price in speculative upside from IoT adoption, but skepticism persists given its unproven earnings trajectory.

Strategic Advantages And Outlook

WISeKey’s integrated cybersecurity solutions and AI capabilities provide a technological edge, but execution risks and competition loom. Success hinges on scaling high-margin services and securing partnerships in regulated industries like automotive and government.

Sources

Company filings, Swiss Exchange 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