
DroneShield Ltd
ASX:DRO

Intrinsic Value
The intrinsic value of one
DRO
stock under the Base Case scenario is
0.6
AUD.
Compared to the current market price of 1.15 AUD,
DroneShield Ltd
is
Overvalued by 48%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
DroneShield Ltd
Fundamental Analysis

Regulatory uncertainty across multiple jurisdictions may impede DroneShield’s sales cycle, as protracted approval processes and shifting government budgets could delay or reduce large defense contracts critical to the company’s growth.
Growing awareness of security vulnerabilities posed by drones is driving increased global demand for specialized counter-drone solutions, positioning DroneShield as a leading beneficiary due to its relatively advanced technology portfolio.

Revenue & Expenses Breakdown
DroneShield Ltd
Balance Sheet Decomposition
DroneShield Ltd
Current Assets | 317.9m |
Cash & Short-Term Investments | 219.5m |
Receivables | 19.5m |
Other Current Assets | 78.9m |
Non-Current Assets | 38m |
Long-Term Investments | 1.2m |
PP&E | 16.7m |
Intangibles | 6.4m |
Other Non-Current Assets | 13.7m |
Free Cash Flow Analysis
DroneShield Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
DroneShield Ltd
Revenue
|
57.5m
AUD
|
Cost of Revenue
|
-16.3m
AUD
|
Gross Profit
|
41.2m
AUD
|
Operating Expenses
|
-54.7m
AUD
|
Operating Income
|
-13.5m
AUD
|
Other Expenses
|
12.2m
AUD
|
Net Income
|
-1.3m
AUD
|
DRO Profitability Score
Profitability Due Diligence
DroneShield Ltd's profitability score is 42/100. The higher the profitability score, the more profitable the company is.

Score
DroneShield Ltd's profitability score is 42/100. The higher the profitability score, the more profitable the company is.
DRO Solvency Score
Solvency Due Diligence
DroneShield Ltd's solvency score is 87/100. The higher the solvency score, the more solvent the company is.

Score
DroneShield Ltd's solvency score is 87/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
DRO Price Targets Summary
DroneShield Ltd
According to Wall Street analysts, the average 1-year price target for
DRO
is 1.02 AUD
with a low forecast of 0.91 AUD and a high forecast of 1.16 AUD.
Dividends
Current shareholder yield for DRO is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
DRO
stock under the Base Case scenario is
0.6
AUD.
Compared to the current market price of 1.15 AUD,
DroneShield Ltd
is
Overvalued by 48%.