image
Industrials - Manufacturing - Metal Fabrication - NASDAQ - US
$ 6.18
-0.169 %
$ 1.42 B
Market Cap
None
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jun, 6, 2025.

The intrinsic value of one CMPOW stock under the worst case scenario is HIDDEN Compared to the current market price of 6.18 USD, CompoSecure, Inc. is HIDDEN

This DCF valuation model was last updated on Jun, 6, 2025.

The intrinsic value of one CMPOW stock under the base case scenario is HIDDEN Compared to the current market price of 6.18 USD, CompoSecure, Inc. is HIDDEN

This DCF valuation model was last updated on Jun, 6, 2025.

The intrinsic value of one CMPOW stock under the best case scenario is HIDDEN Compared to the current market price of 6.18 USD, CompoSecure, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart CMPOW

image
$6.5$6.5$6.0$6.0$5.5$5.5$5.0$5.0$4.5$4.5$4.0$4.0$3.5$3.5$3.0$3.0$2.5$2.515 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '2515 May15 MayJun '25Jun '25
FINANCIALS
421 M REVENUE
7.67%
108 M OPERATING INCOME
-9.63%
-83.2 M NET INCOME
-432.26%
130 M OPERATING CASH FLOW
24.20%
-9.94 M INVESTING CASH FLOW
9.13%
-83.4 M FINANCING CASH FLOW
-26.70%
59.8 M REVENUE
-40.69%
6.04 M OPERATING INCOME
-61.26%
21.5 M NET INCOME
144.44%
3.01 M OPERATING CASH FLOW
-91.50%
-60.7 M INVESTING CASH FLOW
-1268.74%
-10.3 M FINANCING CASH FLOW
-65.85%
Balance Sheet CompoSecure, Inc.
image
Current Assets 174 M
Cash & Short-Term Investments 77.5 M
Receivables 47.4 M
Other Current Assets 49 M
Non-Current Assets 300 M
Long-Term Investments 0
PP&E 28.9 M
Other Non-Current Assets 271 M
16.34 %10.01 %10.34 %6.09 %57.22 %Total Assets$473.9m
Current Liabilities 76.3 M
Accounts Payable 11.5 M
Short-Term Debt 13.4 M
Other Current Liabilities 51.4 M
Non-Current Liabilities 541 M
Long-Term Debt 188 M
Other Non-Current Liabilities 353 M
8.33 %30.50 %57.14 %Total Liabilities$617.4m
EFFICIENCY
Earnings Waterfall CompoSecure, Inc.
image
Revenue 421 M
Cost Of Revenue 201 M
Gross Profit 219 M
Operating Expenses 112 M
Operating Income 108 M
Other Expenses 191 M
Net Income -83.2 M
500m500m400m400m300m300m200m200m100m100m00(100m)(100m)421m(201m)219m(112m)108m(191m)(83m)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
52.13% GROSS MARGIN
52.13%
25.59% OPERATING MARGIN
25.59%
-12.77% NET MARGIN
-12.77%
37.45% ROE
37.45%
-11.34% ROA
-11.34%
26.90% ROIC
26.90%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis CompoSecure, Inc.
image
140m140m120m120m100m100m80m80m60m60m40m40m20m20m0020192019202020202021202120222022202320232024202420252025
Net Income -83.2 M
Depreciation & Amortization 9.17 M
Capital Expenditures -7.41 M
Stock-Based Compensation 21.2 M
Change in Working Capital 11.9 M
Others 186 M
Free Cash Flow 122 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets CompoSecure, Inc.
image
CMPOW has no price targets from Wall Street.
4. DIVIDEND ANALYSIS
5. COMPETITION
slide 2 of 3
6. Ownership
Insider Ownership CompoSecure, Inc.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
8. Profile Summary

CompoSecure, Inc. CMPOW

image
COUNTRY US
INDUSTRY Manufacturing - Metal Fabrication
MARKET CAP $ 1.42 B
Dividend Yield 0.00%
Description CompoSecure, Inc. designs and manufactures payment cards worldwide. Its products portfolio includes Arculus, which provides key-based security by integrating digital security technology into customers platforms that protect password less login, multi-factor identity authentication, non-custodial crypto key management, and fraud reduction; and EMV chip and contactless metal cards, such as full metal, terra ceramics, metal hybrid, metal veneer, and embedded metal cards that can facilitate financial or loyalty transactions in open or closed-loop systems. The company also provides cryptocurrency and digital asset storage and security solutions. It serves luxury resorts and casinos, governments, and plastic card manufacturers, as well as financial services and luxury retail and gifting sectors. The company was incorporated in 2020 and is based in Burlingame, California.
Contact 345 Lorton Avenue, Somerset, CA, 94010 https://www.composecure.com
IPO Date None
Employees 1000
Officers Dr. Adam Lowe Ph.D. Chief Product & Innovation Officer Mr. Steven J. Feder Esq. General Counsel & Corporate Secretary Mr. Anthony Piniella Head of Communications Mr. Lewis Rubovitz Chief Strategy Officer Mr. David M. Cote Executive Chairman Mr. Jonathan C. Wilk President, Chief Executive Officer & Director Mr. Gregoire Maes Chief Operating Officer Mr. Stephen Luft Vice President of Technical Sales & Global Head of Sales Mr. Timothy W. Fitzsimmons Chief Financial & Accounting Officer Ms. Amanda Gourbault Chief Revenue Officer