Previous Close | $15.64 |
Intrinsic Value | $3.02 |
Upside potential | -81% |
Data is not available at this time.
OneSpan Inc. operates in the cybersecurity and digital identity verification sector, specializing in solutions that secure financial transactions and protect against fraud. The company generates revenue primarily through software licenses, subscriptions, and professional services, catering to banks, enterprises, and government agencies. Its flagship products include authentication tools, e-signature solutions, and risk analytics platforms, which are critical in an era of increasing digital transactions and regulatory scrutiny. OneSpan competes in a fragmented market against larger players like Okta and Entrust, differentiating itself with a strong focus on compliance and financial sector expertise. The company’s niche positioning allows it to maintain steady demand, though it faces pressure from both established incumbents and agile startups. Its hybrid deployment model (cloud and on-premises) appeals to clients with stringent security requirements, providing a competitive edge in regulated industries.
OneSpan reported revenue of $243.2 million for FY 2024, with net income of $57.1 million, reflecting a robust net margin of approximately 23.5%. Diluted EPS stood at $1.46, supported by disciplined cost management. Operating cash flow was strong at $55.7 million, though capital expenditures of $9.2 million indicate moderate reinvestment needs. The company’s profitability metrics suggest efficient operations, with room for further scalability.
The company’s earnings power is underscored by its ability to convert revenue into net income at a healthy rate. With minimal debt ($6.9 million) and substantial cash reserves ($83.2 million), OneSpan maintains a conservative capital structure. Its capital efficiency is evident in the high operating cash flow relative to net income, signaling effective working capital management and low reliance on external financing.
OneSpan’s balance sheet is solid, with cash and equivalents covering total debt by a wide margin. The low leverage ratio and ample liquidity position the company to weather economic downturns or invest in growth initiatives. Shareholders’ equity is likely bolstered by retained earnings, given the absence of significant debt or dilution risks.
While OneSpan’s revenue growth appears stable, its dividend policy—yielding $0.48 per share—suggests a commitment to returning capital to shareholders. The payout ratio remains sustainable given current earnings. Future growth may hinge on expanding its SaaS offerings and penetrating emerging markets, though the dividend could limit aggressive reinvestment.
Trading at a P/E ratio derived from $1.46 EPS, OneSpan’s valuation reflects market expectations of steady, albeit not explosive, growth. Investors likely prize its profitability and cash flow stability over high-growth potential, aligning with its niche market focus. Comparables in the cybersecurity space may command higher multiples due to faster growth trajectories.
OneSpan’s strategic advantages lie in its deep domain expertise and compliance-driven solutions, which create sticky customer relationships. The outlook remains cautiously optimistic, with opportunities in digital banking and regulatory tailwinds. However, competition and technological shifts pose risks. Execution on SaaS transition and international expansion will be critical to sustaining momentum.
Company filings (10-K), investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |