US · VRME
VerifyMe, Inc.
- Sector
- Industrials · Security & Protection Services
- Headquarters
- Lake Mary, NY 14604
- Website
- verifyme.com
Price · as of 2024-12-31
$0.77
Market cap 11.74M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $59.51 | +7,628.57% |
| Intrinsic Value(DCF) | $741.25 | +96,166.23% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
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 | $34.00 | $504.15 | $2,428.88 | $0.00 | $0.00 |
| 2011 | $297.50 | $5,625.44 | $0.00 | $0.00 | $1,386.37 |
| 2012 | $765.00 | $1,428.57 | $2.70 | $0.00 | $0.00 |
| 2013 | $318.75 | $18,775.33 | $0.00 | $0.00 | $19,605.82 |
| 2014 | $148.75 | $5,994.44 | $36,918.39 | $0.00 | $0.00 |
| 2015 | $29.00 | $2,793.54 | $184,958.28 | $0.00 | $0.00 |
| 2016 | $3.00 | $755.87 | $15.02 | $0.00 | $704.11 |
| 2017 | $10.75 | $4,395.17 | |||
| 2018 | $11.00 | $2.49 | $0.00 | ||
| 2019 | $5.74 | $242.51 | $247.37 | $0.00 | $0.00 |
| 2020 | $4.20 | $26.46 | $703.64 | $0.00 | $0.00 |
| 2021 | $2.98 | $79.44 | $155,103.18 | $5.52 | $78.37 |
| 2022 | $1.78 | $414.33 | $13,902,282.89 | $0.00 | $0.00 |
| 2023 | $1.17 | $188.16 | $4,580,636.29 | $0.00 | $0.00 |
| 2024 | $0.73 | $59.51 | $19,579.20 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates VerifyMe, Inc.'s (VRME) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $59.51
- Current price
- $0.77
- AI upside
- +7,628.57%
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
$741.25
+96,166.23% upside
Graham-Dodd
—
— upside
Graham Formula
—
— 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 |
| VRME | VerifyMe, Inc. | $0.77 | 11.74M | +7,629% | +96,166% | — | — | -1.99 | 0.74 | 0.31 | -2.82 | -34.74 | 8.82 | 35.78% | -8.57% | -15.80% | -33.62% | -18.86% | -20.80% | 0.22 | -15.96 | 1.50 | 1.46 | 0.24 | 571.00% | -437.00% | -16566.00% | 4.58% | 0.21 | 3.16% | 0.00% | 0.00% | 6.27% | -3.37 | 20.09 | 0.29 | -5.45 |
| GFAI | Guardforce AI Co., Limite… | $0.58 | 12.73M | +8,252% | +109% | -64% | — | -2.14 | 0.39 | 0.34 | 2.18 | — | 0.43 | 17.22% | -18.49% | -16.13% | -20.41% | -54.04% | -12.92% | 0.08 | — | 4.92 | 4.56 | 6.17 | -8830.00% | 18.00% | 949.00% | -29.06% | -0.53 | -29.83% | 0.00% | 0.00% | 45.88% | 1.02 | 1.88 | -0.19 | -0.44 |
| GRNQ | Greenpro Capital Corp. | $1.71 | 13.33M | +3,793% | -77% | -88% | — | -9.92 | 1.40 | 2.06 | -12.87 | — | 1.40 | 87.80% | -27.72% | -20.46% | -12.96% | -24.17% | -9.59% | 0.01 | -905.87 | 2.25 | 1.71 | 2.30 | -16743.00% | 54.00% | -1919.00% | -18.97% | -1.07 | -34.05% | 0.00% | 0.00% | 0.00% | -6.30 | -4.47 | 1.75 | -4.34 |
| HYFM | Hydrofarm Holdings Group,… | $1.35 | 6.3M | +19,359% | 0% | — | +7,610% | -0.23 | 0.07 | 0.08 | -7.98 | -12.29 | -0.61 | 16.89% | -27.42% | -35.06% | -25.94% | -12.86% | -14.29% | 0.76 | -3.42 | 2.72 | 1.17 | -7.20 | 190.00% | -1602.00% | -21368.00% | -20.69% | -0.01 | -0.79% | 0.00% | 0.00% | 65.65% | -3.05 | -49.43 | 0.84 | -1.57 |
| ILAG | Intelligent Living Applic… | $2.72 | 5.65M | +1,020% | -4% | — | — | -2.49 | 0.73 | 1.22 | -3.21 | -47.24 | 0.73 | 6.85% | -51.22% | -49.16% | -25.41% | -30.49% | -22.55% | 0.08 | -148.82 | 6.21 | 1.11 | 0.08 | 526.00% | 1650.00% | -3020.00% | -34.41% | -2.14 | -25.04% | 0.00% | 0.00% | 0.00% | -2.33 | -2.83 | 1.19 | 2.26 |
| JYD | Jayud Global Logistics Li… | $2.80 | 7.35M | +2,539% | +2,493% | — | — | -497.95 | 306.24 | 48.90 | -558.11 | — | 313.48 | -1.98% | -9.22% | -8.77% | -153.76% | -123.07% | -38.98% | 0.27 | -19.97 | 1.46 | 1.04 | 0.26 | -3216.00% | 1354.00% | 10171.00% | -0.36% | -1.01 | -234.05% | 0.00% | 0.00% | 0.14% | -530.12 | -281.44 | 48.88 | 159.41 |
| LSH | Lakeside Holding Limited | $0.66 | 6.19M | +62,370% | +79,702% | — | — | -1.67 | 3.08 | 0.49 | -2.18 | -0.10 | 3.53 | 16.18% | -27.88% | -29.49% | -301.03% | -105.19% | -44.46% | 2.25 | -12.27 | 1.06 | 0.87 | -0.31 | 174000.00% | -287.00% | 494255.00% | -30.85% | -0.27 | -57.37% | 0.00% | 0.00% | 35.05% | -2.06 | -3.77 | 0.57 | 0.09 |
| PSIG | PS International Group Lt… | $6.19 | 20.1M | +506% | -75% | — | +503% | -2.92 | 1.32 | 0.16 | -1.20 | -0.46 | 1.32 | 4.05% | -6.05% | -5.54% | -41.07% | -207.54% | -16.08% | 0.01 | — | 1.76 | 1.60 | 1.60 | 63889.00% | -3775.00% | 11168.00% | -13.09% | -0.13 | -77.99% | 0.00% | 0.00% | 0.00% | -1.15 | -3.28 | 0.07 | 3.96 |
| ZDAI | DirectBooking Technology … | $4.38 | 7.28M | +43,492% | +5,417% | — | — | -3.03 | 2.42 | 1.10 | -4.77 | — | 2.42 | 8.71% | -37.18% | -36.22% | -107.15% | -68.25% | -48.03% | 0.46 | -31.93 | 2.65 | 1.88 | -0.69 | -10000.00% | 4316.00% | -21775.00% | -13.34% | -0.69 | -27.31% | 0.00% | 0.00% | 2.25% | -3.45 | -8.76 | 1.28 | 1.82 |
About VerifyMe, Inc.
VerifyMe, Inc., a technology solutions provider, provides products to connect brands with consumers in the United States. The company offers VerifyMe Engage services that provides the ability for the brand owner to gather business intelligence and engage with the consumer using authentication test as the initial contact with the consumer. It also offers VerifyMe Authenticate services that provide an assortment of tools through its patented products comprising VerifyInk, a patented invisible ink; VerifyAuthenticator technology, a device used with a smartphone and the VerifyMe app to authenticate and decode VerifyInk codes; VerifyLabel, a tamper proof labels; and VerifyChecker, a handheld device that is tuned to authenticate the unique frequency of VerifyInk invisible ink. In addition, the company provides VerifyMe Track & Trace, a supply chain serialization, track and trace technology utilizing overt dynamic codes, such as VerifyCode, which is tied to cloud-based authentication and track and trace system. Further, it offers VerifyMe Online that includes technologies and services that enable customers to tackle counterfeit websites, domains and e-commerce platforms, and social media sites offering or promoting counterfeit products. VerifyMe, Inc. has a strategic partnership with INX International Ink Company. The company was formerly known as LaserLock Technologies, Inc. and changed its name to VerifyMe, Inc. in July 2015. VerifyMe, Inc. was incorporated in 1999 and is headquartered in Rochester, New York.
- CEO
- Adam H. Stedham
- Employees
- 40
- Beta
- 0.38
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($741.25 ÷ $0.77) − 1 = +96,166.23% (DCF, example).