US · VHC
VirnetX Holding Corp
- Sector
- Technology · Software - Infrastructure
- Headquarters
- Zephyr Cove, NV 89448
- Website
- virnetx.com
Price · as of 2024-12-31
$13.01
Market cap 69.62M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $128.44 | +887.24% |
| Intrinsic Value(DCF) | $6.20 | -52.34% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $97.17 | +646.91% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | $72.48 | $483.76 | $7.44 | $0.00 | $146.17 |
| 2011 | $141.44 | $105.14 | $0.91 | $0.00 | $20.50 |
| 2012 | $198.37 | $278.96 | $27.48 | $0.00 | $0.00 |
| 2013 | $101.77 | $379.74 | $51,176.68 | $0.00 | $0.00 |
| 2014 | $39.38 | $675.68 | $1,036.91 | $0.00 | $127.46 |
| 2015 | $26.53 | $7,206.70 | $0.13 | $0.00 | $0.00 |
| 2016 | $12.91 | $42.89 | $0.00 | $0.00 | $0.00 |
| 2017 | $23.48 | $144.50 | $0.00 | $0.00 | $0.00 |
| 2018 | $37.38 | $29.38 | $0.00 | $0.00 | $675.19 |
| 2019 | $33.75 | $116.46 | $0.00 | $0.00 | $0.00 |
| 2020 | $44.13 | $59,767.25 | $8,597.04 | $159.20 | $26,952,320.70 |
| 2021 | $11.97 | $427.86 | $34.62 | $0.00 | $1,055.80 |
| 2022 | $11.77 | $281.85 | $34.32 | $0.00 | $0.00 |
| 2023 | $5.85 | $63.43 | $5.52 | $0.00 | $572.81 |
| 2024 | $9.00 | $128.44 | $4.34 | $0.00 | $97.17 |
AI valuation
Our deep-learning model estimates VirnetX Holding Corp's (VHC) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $128.44
- Current price
- $13.01
- AI upside
- +887.24%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$6.20
-52.34% upside
Graham-Dodd
—
— upside
Graham Formula
$97.17
+646.91% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| VHC | VirnetX Holding Corp | $13.01 | 69.62M | +887% | -52% | — | +647% | -1.78 | 0.82 | 6472.80 | -0.18 | — | 0.82 | 100.00% | -407940.00% | -363500.00% | -38.01% | -240.06% | -33.04% | 0.24 | — | 5.31 | 5.29 | 0.68 | -3517.00% | -2857.00% | -3820.00% | -47.43% | -2.13 | -180.65% | 0.00% | 0.00% | 0.40% | -0.18 | -0.24 | 725.80 | -4.44 |
| ALAR | Alarum Technologies Ltd. | $6.51 | 48.36M | +964% | +28,566% | +15% | +266% | 8.67 | 1.90 | 1.57 | 4.40 | — | 2.34 | 74.25% | 21.12% | 18.16% | 29.24% | 64.99% | 21.07% | 0.06 | 17.18 | 2.30 | 2.30 | -1.62 | -16071.00% | 2088.00% | 8818.00% | 17.55% | 1.09 | 102.51% | 0.00% | 0.00% | 9.19% | 5.42 | 4.16 | 1.15 | 1.60 |
| GNSS | Genasys Inc. | $1.89 | 85.45M | +1,885% | +58,776% | — | — | -5.85 | 48.86 | 2.60 | -9.26 | — | -6.07 | 41.60% | -41.24% | -44.44% | -183.60% | -92.23% | -30.75% | 9.85 | -10.67 | 0.72 | 0.42 | -1.04 | -4444.00% | 6976.00% | -5410.00% | -8.52% | -0.16 | -49.47% | 0.00% | 0.00% | 0.00% | -7.09 | -13.22 | 2.92 | -2.24 |
| HPAI | Helport AI Limited | $2.87 | 107.43M | +830% | — | — | — | 79.93 | 8.51 | 4.26 | 21.52 | — | 31.05 | 54.87% | 7.88% | 5.33% | 12.18% | 12.15% | 5.78% | 0.14 | 24.46 | 1.24 | 1.24 | 0.32 | -7500.00% | 1786.00% | 13489.00% | -3.76% | 0.47 | -31.85% | 0.00% | 0.00% | 0.05% | 54.88 | -27.01 | 4.33 | 6.41 |
| MLGO | MicroAlgo Inc. | $3.57 | 39.06M | +9,185% | +1,486% | +396% | — | 219.72 | 8.14 | 15.90 | 370.16 | — | 8.14 | 28.40% | 3.72% | 7.13% | 5.64% | 164.67% | 4.59% | 0.16 | 25.26 | 6.11 | 5.84 | -43.18 | -10033.00% | -922.00% | -16349.00% | 0.35% | 0.14 | 271.47% | 0.00% | 0.00% | 6.63% | 376.26 | 254.98 | 13.99 | 25.95 |
| MX | Magnachip Semiconductor C… | $2.75 | 98.95M | +627% | -26% | -95% | — | -2.87 | 0.56 | 0.67 | -1.07 | -4.64 | 0.56 | 22.40% | -22.88% | -23.44% | -17.48% | -25.55% | -13.58% | 0.11 | -26.93 | 4.74 | 3.71 | 2.43 | 6180.00% | 73.00% | 7331.00% | -11.39% | -0.13 | -9.85% | 0.00% | 0.00% | 8.28% | -0.89 | -2.68 | 0.20 | 2.51 |
| NA | Nano Labs Ltd | $2.95 | 198.63M | +82% | -15% | — | +202% | -23.30 | 12.07 | 68.61 | -26.82 | — | 15.13 | 28.58% | -242.66% | -278.81% | -110.66% | -82.11% | -24.74% | 0.86 | -14.25 | 1.75 | 1.56 | -1.65 | -6107.00% | -4818.00% | -2647.00% | -6.31% | -0.67 | -146.44% | 0.00% | 0.00% | 0.00% | -27.50 | -15.42 | 66.73 | 2.92 |
| RDZN | Roadzen, Inc. | $1.36 | 108.39M | +1,688% | -56% | — | — | -0.99 | -2.90 | 1.64 | -1.35 | — | -2.56 | 57.48% | -137.29% | -164.51% | 415.75% | 1532.63% | -161.08% | -0.95 | -18.72 | 0.47 | 0.24 | -0.28 | -5398.00% | -520.00% | 1690.00% | -25.55% | -0.32 | 468.03% | 0.00% | 0.00% | 0.00% | -1.50 | -4.93 | 2.07 | -14.77 |
| SKLZ | Skillz Inc. | $3.36 | 54.33M | +2,600% | +48% | — | +2,108% | -2.03 | 0.57 | 1.03 | 0.51 | — | 0.57 | 85.96% | -50.65% | -50.52% | -25.25% | -135.50% | -12.69% | 0.80 | -3.20 | 5.14 | 5.01 | 1.57 | -4433.00% | -3723.00% | -8829.00% | -10.16% | -0.13 | -27.88% | 0.00% | 0.00% | 19.75% | 0.98 | 4.77 | -0.50 | -3.02 |
| SLNH | Soluna Holdings, Inc. | $0.87 | 26.18M | +3,473% | -52% | — | — | -1.11 | -5.18 | 1.70 | -2.48 | — | -2.15 | 60.28% | -124.99% | -166.58% | -830.78% | -220.10% | -65.02% | -1.75 | -18.81 | 0.28 | 0.22 | -0.44 | -9712.00% | 8049.00% | 1712.00% | -28.51% | -0.11 | -89.08% | 0.00% | 0.00% | 0.00% | -1.66 | -4.26 | 2.07 | -6.18 |
| ZENA | ZenaTech, Inc. | $2.64 | 67.32M | +1,028% | -49% | — | — | -16.89 | 3.47 | 38.55 | -29.80 | -0.80 | 6.19 | 88.69% | -153.51% | -228.24% | -30.76% | -13.78% | -17.54% | 0.46 | -2.08 | 2.17 | 1.37 | -2.31 | 212222.00% | 743.00% | 33778.00% | -14.95% | -3.41 | -51.73% | 0.00% | 0.00% | 2.47% | -27.22 | -7.25 | 41.79 | 3.08 |
About VirnetX Holding Corp
VirnetX Holding Corporation, through its subsidiary VirnetX, Inc., operates as an Internet security software and technology company primarily in the United States. The company develops software and technology solutions, including secure domain name registry and GABRIEL Connection Technology that are designed to secure communications over the Internet using zero trust network access. It also offers a portfolio of licenses and services, such as VirnetX One, a security-as-a-service platform that protects enterprise applications, services, and infrastructure from cyber-attacks; GABRIEL Connection Technology software development kit to assist with rapid integration of its techniques into existing software implementations; and War Room software that offers safe and secure video conferencing meeting environment where sensitive communications and data is invisible to those not authorized to view it. In addition, the company provides GABRIEL Collaboration Suite that enables seamless and secure cross-platform communications between users' devices. It serves domain infrastructure and communication service providers, and system integrators; and enterprise customers, developers, and original equipment manufacturers of chips, servers, desktops, smart phones, tablets, laptops, net books, and other devices in the IP-telephony, mobility, fixed-mobile convergence, and unified communications markets. The company was incorporated in 2005 and is headquartered in Zephyr Cove, Nevada.
- CEO
- Kendall Larsen
- Employees
- 23
- Beta
- 2.16
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($6.20 ÷ $13.01) − 1 = -52.34% (DCF, example).