D

Draganfly Inc
CNSX:DPRO

Watchlist Manager
Draganfly Inc
CNSX:DPRO
Watchlist
Price: 3.73 CAD 16.56% Market Closed
Market Cap: 13m CAD
Have any thoughts about
Draganfly Inc?
Write Note

Relative Value

The Relative Value of one DPRO stock under the Base Case scenario is 5.92 CAD. Compared to the current market price of 3.73 CAD, Draganfly Inc is Undervalued by 37%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

DPRO Relative Value
Base Case
5.92 CAD
Undervaluation 37%
Relative Value
Price
D
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
38
Median 3Y
0.6
Median 5Y
0.5
Industry
3.7
Forward
1.5
vs History
vs Industry
Median 3Y
-0.1
Median 5Y
-0.4
Industry
33.3
Forward
-0.7
vs History
vs Industry
Median 3Y
-0.2
Median 5Y
-0.6
Industry
20.8
vs History
vs Industry
Median 3Y
-0.2
Median 5Y
-0.6
Industry
26
vs History
vs Industry
5
Median 3Y
0.3
Median 5Y
0.3
Industry
3.5
vs History
39
vs Industry
43
Median 3Y
-0.6
Median 5Y
-1.1
Industry
3.7
Forward
0.9
vs History
62
vs Industry
53
Median 3Y
-2.2
Median 5Y
-3.6
Industry
12.5
vs History
vs Industry
Median 3Y
0.2
Median 5Y
-0
Industry
19.5
Forward
-0.6
vs History
vs Industry
Median 3Y
0.2
Median 5Y
-0
Industry
26.9
Forward
-0.6
vs History
vs Industry
Median 3Y
0.3
Median 5Y
-0
Industry
21.9
vs History
vs Industry
Median 3Y
0.3
Median 5Y
-0
Industry
30.6
vs History
44
vs Industry
17
Median 3Y
-0.5
Median 5Y
-0.4
Industry
2.4

Multiples Across Competitors

DPRO Competitors Multiples
Draganfly Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Draganfly Inc
CNSX:DPRO
13m CAD 2.1 -0.7 -0.5 -0.5
US
Golden Star Enterprises Ltd
OTC:GSPT
3.9T USD 56 898 980.1 -673 228.2 -2 452 239.5 -2 452 239.5
US
RTX Corp
LSE:0R2N
164.6B USD 2.1 34.9 18.8 31.7
US
Raytheon Technologies Corp
NYSE:RTX
164.7B USD 2.1 34.9 18.8 31.8
US
Lockheed Martin Corp
NYSE:LMT
131.6B USD 1.8 19.7 14.3 16.8
NL
Airbus SE
PAR:AIR
109.6B EUR 1.6 35.5 16.9 27.8
FR
Safran SA
PAR:SAF
92.1B EUR 3.6 56.2 18 24.7
US
Boeing Co
NYSE:BA
86.5B USD 1.2 -10.8 -26.3 -19.2
US
General Dynamics Corp
NYSE:GD
86.3B USD 1.9 23.7 16.6 19.6
US
TransDigm Group Inc
NYSE:TDG
76.6B USD 9.7 51.7 24.8 26.9
US
Northrop Grumman Corp
NYSE:NOC
75.9B USD 1.9 32 20.6 30.2
P/E Multiple
Earnings Growth
CA
D
Draganfly Inc
CNSX:DPRO
Average P/E: 36.1
Negative Multiple: -0.7
N/A
US
G
Golden Star Enterprises Ltd
OTC:GSPT
Negative Multiple: -673 228.2 N/A
US
RTX Corp
LSE:0R2N
34.9
187%
US
Raytheon Technologies Corp
NYSE:RTX
34.9
187%
US
Lockheed Martin Corp
NYSE:LMT
19.7
3%
NL
Airbus SE
PAR:AIR
35.5
81%
FR
Safran SA
PAR:SAF
56.2
22%
US
Boeing Co
NYSE:BA
Negative Multiple: -10.8 N/A
US
General Dynamics Corp
NYSE:GD
23.7
51%
US
TransDigm Group Inc
NYSE:TDG
51.7
82%
US
Northrop Grumman Corp
NYSE:NOC
32
112%
EV/EBITDA Multiple
EBITDA Growth
CA
D
Draganfly Inc
CNSX:DPRO
Average EV/EBITDA: 18.6
Negative Multiple: -0.5
N/A
US
G
Golden Star Enterprises Ltd
OTC:GSPT
Negative Multiple: -2 452 239.5 N/A
US
RTX Corp
LSE:0R2N
18.8
98%
US
Raytheon Technologies Corp
NYSE:RTX
18.8
98%
US
Lockheed Martin Corp
NYSE:LMT
14.3
8%
NL
Airbus SE
PAR:AIR
16.9
82%
FR
Safran SA
PAR:SAF
18
55%
US
Boeing Co
NYSE:BA
Negative Multiple: -26.3
858%
US
General Dynamics Corp
NYSE:GD
16.6
39%
US
TransDigm Group Inc
NYSE:TDG
24.8
33%
US
Northrop Grumman Corp
NYSE:NOC
20.6
67%
EV/EBIT Multiple
EBIT Growth
CA
D
Draganfly Inc
CNSX:DPRO
Average EV/EBIT: 26.2
Negative Multiple: -0.5
N/A
US
G
Golden Star Enterprises Ltd
OTC:GSPT
Negative Multiple: -2 452 239.5 N/A
US
RTX Corp
LSE:0R2N
31.7
240%
US
Raytheon Technologies Corp
NYSE:RTX
31.8
240%
US
Lockheed Martin Corp
NYSE:LMT
16.8
9%
NL
Airbus SE
PAR:AIR
27.8
114%
FR
Safran SA
PAR:SAF
24.7
78%
US
Boeing Co
NYSE:BA
Negative Multiple: -19.2 N/A
US
General Dynamics Corp
NYSE:GD
19.6
46%
US
TransDigm Group Inc
NYSE:TDG
26.9
33%
US
Northrop Grumman Corp
NYSE:NOC
30.2
98%

See Also

Discover More
Back to Top