image
Technology - Semiconductors - NASDAQ - CH
$ 6.64
-0.599 %
$ 26.7 M
Market Cap
-14.43
P/E
1. INTRINSIC VALUE

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

The intrinsic value of one WKEY stock under the worst case scenario is HIDDEN Compared to the current market price of 6.64 USD, WISeKey International Holding AG is HIDDEN

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

The intrinsic value of one WKEY stock under the base case scenario is HIDDEN Compared to the current market price of 6.64 USD, WISeKey International Holding AG is HIDDEN

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

The intrinsic value of one WKEY stock under the best case scenario is HIDDEN Compared to the current market price of 6.64 USD, WISeKey International Holding AG is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart WKEY

image
$11.0$11.0$10.0$10.0$9.0$9.0$8.0$8.0$7.0$7.0$6.0$6.0$5.0$5.0$4.0$4.0$3.0$3.015 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '2515 May15 MayJun '25Jun '2515 Jun15 JunJul '25Jul '25
FINANCIALS
11.9 M REVENUE
-61.59%
-27.4 M OPERATING INCOME
-106.19%
-31.9 M NET INCOME
-106.76%
-17.8 M OPERATING CASH FLOW
-25.12%
179 K INVESTING CASH FLOW
105.93%
92.9 M FINANCING CASH FLOW
684.10%
6.43 M REVENUE
24.33%
-12.8 M OPERATING INCOME
9.74%
-3.82 M NET INCOME
59.69%
-9.48 M OPERATING CASH FLOW
-20.26%
-476 K INVESTING CASH FLOW
-71.96%
71.5 M FINANCING CASH FLOW
291.56%
Balance Sheet WISeKey International Holding AG
image
Current Assets 100 M
Cash & Short-Term Investments 90.6 M
Receivables 4.78 M
Other Current Assets 5.12 M
Non-Current Assets 14.2 M
Long-Term Investments 455 K
PP&E 4.78 M
Other Non-Current Assets 8.96 M
79.00 %4.17 %4.46 %4.17 %7.81 %Total Assets$114.7m
Current Liabilities 21.3 M
Accounts Payable 3.69 M
Short-Term Debt 6.59 M
Other Current Liabilities 11 M
Non-Current Liabilities 6.24 M
Long-Term Debt 2.34 M
Other Non-Current Liabilities 3.9 M
13.39 %23.92 %40.03 %8.50 %14.16 %Total Liabilities$27.6m
EFFICIENCY
Earnings Waterfall WISeKey International Holding AG
image
Revenue 11.9 M
Cost Of Revenue 7.58 M
Gross Profit 4.29 M
Operating Expenses 31.7 M
Operating Income -27.4 M
Other Expenses 4.52 M
Net Income -31.9 M
15m15m10m10m5m5m00(5m)(5m)(10m)(10m)(15m)(15m)(20m)(20m)(25m)(25m)(30m)(30m)(35m)(35m)12m(8m)4m(32m)(27m)(5m)(32m)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
36.15% GROSS MARGIN
36.15%
-230.93% OPERATING MARGIN
-230.93%
-113.23% NET MARGIN
-113.23%
-53.68% ROE
-53.68%
-11.72% ROA
-11.72%
-30.37% ROIC
-30.37%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis WISeKey International Holding AG
image
00(5m)(5m)(10m)(10m)(15m)(15m)(20m)(20m)(25m)(25m)20162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income -31.9 M
Depreciation & Amortization 682 K
Capital Expenditures -571 K
Stock-Based Compensation 1.18 M
Change in Working Capital 6.18 M
Others 6.15 M
Free Cash Flow -18.3 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets WISeKey International Holding AG
image
Wall Street analysts predict an average 1-year price target for WKEY of $4 , with forecasts ranging from a low of $4 to a high of $4 .
WKEY Lowest Price Target Wall Street Target
4 USD -39.76%
WKEY Average Price Target Wall Street Target
4 USD -39.76%
WKEY Highest Price Target Wall Street Target
4 USD -39.76%
Price
Max Price Target
Min Price Target
Average Price Target
1414121210108866442200Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26Jun '26Jun '26Jul '26Jul '26
4. DIVIDEND ANALYSIS
5. COMPETITION
slide 2 of 7
6. Ownership
Insider Ownership WISeKey International Holding AG
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
WISeKey Shareholders Approved All Agenda Items of the 2025 Annual General Meeting WISeKey Shareholders Approved All Agenda Items of the 2025 Annual General Meeting Geneva, Switzerland, June 30, 2025 –WISeKey International Holding Ltd (“WISeKey”) (SIX: WIHN, NASDAQ: WKEY), a leading global cybersecurity, blockchain, and IoT company, today announces that its shareholders approved all items on the agenda of WISeKey's 2025 Annual General Meeting held on June 27, 2025. Shareholders of WISeKey approved all proposals submitted by the Board of Directors, including the following: The Annual Report 2024, including the audited consolidated and statutory financial statements; Discharge of the Board and Executive Management for their activities during the financial year ended December 31, 2024; An increase in the capital band, amending Article 4a of the Articles of Association to raise the upper limit from CHF 585,875.16 to CHF 636,095.10; Increase of the conditional share capital for: Convertible and similar financial instruments (Article 4b letter a of the Articles of Association) from CHF 31,917.40 (319,174 Class B Shares) to CHF 168,031.70 (1,680,317 Class B Shares), and Share-based compensation plans (Article 4b letter b of the Articles of Association) from 176,430 Class B Shares to 400,000 Class B Shares. globenewswire.com - 2 weeks ago
WISeSat.Space on Track to Deploy 100-Satellite Constellation by 2027 in Cooperation with WISekey and SEALSQ WISeSat.Space on Track to Deploy 100-Satellite Constellation by 2027 in Cooperation with WISekey and SEALSQ Pioneering One of the World's Largest Low Earth Orbit Secure Satellite Infrastructures Geneva, Switzerland – June 27, 2025- WISeKey International Holding Ltd (“WISeKey”) (SIX: WIHN, NASDAQ: WKEY), a leading global cybersecurity, blockchain, and IoT company, today announces that its subsidiary WISeSat.Space, is on target to deploy a 100-satellite constellation by 2027, establishing one of the largest secure low Earth orbit (LEO) infrastructures designed to deliver resilient, sovereign, and encrypted satellite connectivity globally. Currently, over 25 WISeSat.Space constellation satellites can be tracked in real time at: https://wisesat.wisekey.com/?tags=WISeSat. globenewswire.com - 2 weeks ago
WISeSat Signs a Service Agreement with Astrocast to Allow Access to Astrocast's Operational Satellite Constellation FOR IMMEDIATE RELEASE WISeSat Signs a Service Agreement with Astrocast to Allow Access to Astrocast's Operational Satellite Constellation Geneva, Switzerland – June 25, 2025 – WISeKey International Holding Ltd (“WISeKey”) (SIX: WIHN, NASDAQ: WKEY), a leading global cybersecurity, blockchain, and IoT company, today announces that its subsidiary, WISeSat.Space, a provider of secure satellite communications and space infrastructure, signed a strategic collaboration agreement with Astrocast, a Swiss-based nanosatellite IoT network operator, under which WISeSat will be gaining access to the operational satellite constellation of Astrocast. This collaboration significantly expands WISeSat's existing operational satellite connectivity as Astrocast operates one of the largest LEO satellite networks in Europe. globenewswire.com - 2 weeks ago
WISeKey's Subsidiaries WISeSat and SEALSQ Launch New Satellite with SpaceX, Enabling the First-Ever DePIN from Space and Advancing Quantum-Safe Space Communications Courtesy of SpaceX WISeKey's Subsidiaries WISeSat and SEALSQ Launch New Satellite with SpaceX, Enabling the First-Ever DePIN from Space and Advancing Quantum-Safe Space Communications SEALSQ and WISeSat are setting the foundation for a new generation of cyber-resilient, quantum-ready space systems, redefining global digital trust from orbit Geneva, Switzerland, June 23, 2025 –WISeKey International Holding Ltd (“WISeKey”) (SIX: WIHN, NASDAQ: WKEY), a leading global cybersecurity, blockchain, and IoT company, today announces that its subsidiary WISeSat.Space SA (“WISeSat”), has successfully launched its latest generation satellite WISeSat 3 aboard SpaceX's Falcon 9 Transporter-14 mission, June 23 at 23:18 CEST from Vanderberg, California. This mission represents a breakthrough in space-based cybersecurity and decentralized infrastructure, marking the first satellite to embed Quantum RootKey from SEALSQ's Corp. (Nasdaq: LAES) (“SEALSQ”), another subsidiary of WISeKey. globenewswire.com - 2 weeks ago
SEALSQ, ColibriTD, and Xdigit Announce Plan to Develop a Breakthrough Quantum Computing Based Solution Set to Revolutionize Semiconductor Wafer Yields for Sub-7nm Nodes Geneva, Switzerland, June 23, 2025 (GLOBE NEWSWIRE) -- By addressing IR Drop at sub-7nm nodes, the solution can significantly boost wafer yields, potentially saving manufacturers millions in production costs; improving yield from 50% to 80% on a single wafer could cut per-chip costs by nearly half. SEALSQ Corp (NASDAQ: LAES) ("SEALSQ" or "Company"), a company that focuses on developing and selling Semiconductors, PKI, and Post-Quantum technology hardware and software products, together with ColibriTD, a pioneer in Quantum-as-a-Service (QaaS) platforms, and Xdigit, a specialized semiconductor design company with expertise in secure microcontrollers and IR Drop (voltage drop across power distribution networks) mathematical modeling, today announced a plan to develop a breakthrough solution set to revolutionize semiconductor wafer yields for sub-7nm nodes, a pivotal milestone in their collaboration within the SEALSQ Quantum Lab. globenewswire.com - 3 weeks ago
The Ministry for Digital Transformation and Public Administration of the Government of Spain has announced an investment of €19.6M in Quantix to Establish a Cybersecurity and Microelectronics Center in the Region of Murcia The Ministry for Digital Transformation and Public Administration of the Government of Spain has announced an investment of €19.6M in Quantix to Establish a Cybersecurity and Microelectronics Center in the Region of Murcia globenewswire.com - 3 weeks ago
WISeKey Appoints Rolf Gobet to its Strategic Advisory Committee WISeKey Appoints Rolf Gobet to its Strategic Advisory Committee Geneva – June 16, 2025 – WISeKey International Holding Ltd (“WISeKey”) (SIX: WIHN, NASDAQ: WKEY), a leading global cybersecurity, blockchain, and IoT company, today announced the appointment of Rolf Gobet to its Strategic Advisory Committee. Mr. Gobet brings over three decades of experience in managing complex public-private projects, as he has held several leadership roles across Europe. globenewswire.com - 4 weeks ago
WISeKey International Holding Ltd Announces Adjournment of 2025 Annual General Meeting WISeKey International Holding Ltd Announces Adjournment of 2025 Annual General Meeting Zug, Switzerland, June 4, 2025 – Ad-Hoc announcement pursuant to Art. 53 of SIX Listing Rules – WISeKey International Holding Ltd. globenewswire.com - 1 month ago
WISeKey's WISeSat Confirms Next Satellite Launch Scheduled for Mid-June from California to Advance Quantum-Safe Space Communications WISeKey's WISeSat Confirms Next Satellite Launch Scheduled for Mid-June from California to Advance Quantum-Safe Space Communications globenewswire.com - 1 month ago
WISeKey to Present at Maxim Tech Conference “Discover the Innovations Reshaping Tomorrow” on June 3 at 8:30am ET WISeKey to Present at Maxim Tech Conference “Discover the Innovations Reshaping Tomorrow” on June 3 at 8:30am ET globenewswire.com - 1 month ago
SEALSQ Corp, a member of the WISeKey Group, Signs a Share Purchase Agreement to Acquire 100% of IC'ALPS SEALSQ Corp, a member of the WISeKey Group, Signs a Share Purchase Agreement to Acquire 100% of IC'ALPS Geneva, Switzerland – May 27, 2025 – Ad-Hoc announcement pursuant to Art. 53 of SIX Listing Rules - WISeKey International Holding Ltd (NASDAQ: WKEY / SIX: WIHN) (“WISeKey" or "the Company”), a global leader in cybersecurity, digital identity, and IoT technologies, today announced the signing of a Share Purchase Agreement (“SPA”) between SEALSQ Corp (“SEALSQ”), , a leading developer and provider of Semiconductors, PKI, and Post-Quantum technology hardware and software solutions, a member of the WISeKey Group of Companies, and the shareholders of IC'ALPS SAS (the “Sellers”)1, an Application-Specific Integrated Circuit (“ASIC”) design and supply specialist based in Grenoble, France (“IC'ALPS”) for the acquisition of 100% of the share capital and voting rights of IC'ALPS(“the Acquisition”). globenewswire.com - 1 month ago
WISeKey Updates on the Negotiations to Acquire 100% of IC'ALPS WISeKey Updates on the Negotiations to Acquire 100% of IC'ALPS Geneva, Switzerland – May 22, 2025 – Ad-Hoc announcement pursuant to Art. 53 of SIX Listing Rules - WISeKey International Holding Ltd (NASDAQ: WKEY / SIX: WIHN) (“WISeKey" or "the Company”), a global leader in cybersecurity, digital identity, and IoT technologies, today shares an update on the exclusive negotiations entered into by its subsidiary, SEALSQ Corp (“SEALSQ”), a leading developer and provider of Semiconductors, PKI, and Post-Quantum technology hardware and software solutions, to acquire 100% of the share capital and voting rights of IC'ALPS SAS (“IC'ALPS”), an Application-Specific Integrated Circuit (“ASIC”) design and supply specialist based in Grenoble, France (“the Acquisition”). globenewswire.com - 1 month ago
8. Profile Summary

WISeKey International Holding AG WKEY

image
COUNTRY CH
INDUSTRY Semiconductors
MARKET CAP $ 26.7 M
Dividend Yield 0.00%
Description WISeKey International Holding AG, a cybersecurity company, provides integrated security solutions for the internet of things (IoT) and digital identity ecosystems in Switzerland, rest of Europe, the Middle East, Africa, North America, the Asia Pacific, and Latin America. The company operates through three segments: IoT, Artificial Intelligence (AI), and Managed Public Key Infrastructure (mPKI). It offers microcontrollers that provides identity to various connected devices; and mPKI, which include digital identity, certificate management and signing solutions, and trust services, as well as offers digital certificates; software as a service, including cloud-based certificate life-cycle-management and signing and authentication solutions; software licenses; post-contract customer support for cybersecurity applications; and infrastructure hosting and monitoring services. The company also develops, markets, hosts, and supports a range of solutions that enable secure digital identification of people, content, and objects by generating digital identities through its products and services in cybersecurity services, IoT, digital brand management, and mobile security, which enable clients to monetize their existing user bases, as well as expand its eco-system. In addition, the company operates ISTANA platform to manage components in an intelligent car by providing digital identities based on PKI technology.; and engages in financing, sales, and distribution activities. Further, it provides AI solutions through knowledge automation. The company was founded in 1999 and is headquartered in Zug, Switzerland.
Contact General-Guisan-Strasse 6, Zug, 6303 https://www.wisekey.com
IPO Date Jan. 11, 2019
Employees 109
Officers Mr. John O'Hara Chief Financial Officer, International Financial Controller & Director Mr. Pedro Fuentes Perez Chief Security Officer & Product Manager eSecurity Ms. Isabelle Pecharroman Head of Human Resources Mr. Andreas Moreira Chief Innovation Officer Mr. Carlos Creus Moreira Founder, Chairman & Chief Executive Officer Marc Sanchez-Gauthier Head of Marketing Mr. Franck Buonanno Vice President of Global Sales Mr. Tawfiq AL-Zoubi Managing Director of WISeKey Arabia Ms. Nathalie Verjus Company Secretary and Financial Planning & Reporting Manager Mr. Bernard Vian General Manager of WISeKey Semiconductors