investorscraft@gmail.com

Intrinsic ValueWISeKey International Holding AG (WKEY)

Previous Close$7.47
Intrinsic Value
Upside potential
Previous Close
$7.47

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 in the cybersecurity and digital identity solutions sector, specializing in semiconductor, PKI, and blockchain technologies. The company generates revenue through the sale of secure microcontrollers, authentication services, and IoT security solutions, catering to industries such as financial services, healthcare, and smart cities. WISeKey differentiates itself with a vertically integrated approach, combining hardware and software to deliver end-to-end security. Its market position is bolstered by partnerships with global technology firms and governments, though it faces intense competition from larger players like Thales and Gemalto. The company’s niche focus on trust infrastructures positions it as a key enabler for digital transformation, but scalability remains a challenge given its relatively small revenue base. WISeKey’s innovation in post-quantum cryptography and decentralized identity solutions could provide long-term growth opportunities in an increasingly security-conscious world.

Revenue Profitability And Efficiency

WISeKey reported revenue of $11.9 million for the period, with a net loss of $13.4 million, reflecting ongoing investments in R&D and market expansion. The diluted EPS of -$0.19 underscores profitability challenges, while operating cash flow was negative at -$17.8 million, indicating significant cash burn. Capital expenditures were modest at $0.6 million, suggesting limited near-term capacity expansion.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight inefficiencies in converting revenue to profitability. High operating expenses relative to revenue suggest scalability issues, though its strong cash position ($90.6 million) provides a buffer for continued investment. The low capital expenditure intensity indicates a focus on leveraging existing infrastructure rather than heavy asset deployment.

Balance Sheet And Financial Health

WISeKey maintains a robust liquidity position with $90.6 million in cash and equivalents, offset by minimal total debt of $8.9 million. The balance sheet appears healthy, with no immediate solvency risks, though sustained cash burn could pressure reserves if not addressed. Shareholder equity remains supported by its cash holdings, but recurring losses may erode this over time.

Growth Trends And Dividend Policy

Revenue growth trends are unclear due to limited disclosed historical data, but the company’s focus on emerging security technologies suggests potential upside. WISeKey does not pay dividends, reinvesting all cash flows into growth initiatives. Its ability to monetize R&D investments will be critical for future expansion and market penetration.

Valuation And Market Expectations

Given its negative earnings, traditional valuation metrics are not meaningful. Investors likely price WISeKey based on its technology portfolio and long-term potential in cybersecurity. The market may tolerate near-term losses if the company demonstrates traction in high-growth segments like IoT security or blockchain identity solutions.

Strategic Advantages And Outlook

WISeKey’s strengths lie in its integrated security solutions and niche expertise, but execution risks remain. The outlook hinges on its ability to scale revenue while curbing losses, leveraging partnerships, and capitalizing on regulatory tailwinds in digital identity. Success in commercializing its R&D pipeline will determine whether it can transition to sustainable profitability.

Sources

Company filings, CIK 0001738699

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