D

Draganfly Inc
CNSX:DPRO

Watchlist Manager
Draganfly Inc
CNSX:DPRO
Watchlist
Price: 3.2 CAD -1.23% Market Closed
Market Cap: 11.2m CAD
Have any thoughts about
Draganfly Inc?
Write Note

Intrinsic Value

DPRO's intrinsic value estimate is unreliable because it is based only on its multiples and doesn't use a DCF valuation.

The intrinsic value of one DPRO stock under the Base Case scenario is 4.79 CAD. Compared to the current market price of 3.2 CAD, Draganfly Inc is Undervalued by 33%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

DPRO Intrinsic Value
4.79 CAD
Undervaluation 33%
Intrinsic Value
Price
D
Worst Case
Base Case
Best Case

Valuation Backtest
Draganfly Inc

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for DPRO cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about DPRO?
Bearish
Neutral
Bullish

Fundamental Analysis

Risks & Rewards

 

 

 

 

View All Risks & Rewards
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Notes
AI Assistant
AI Assistant
Ask me anything about Draganfly Inc

Provide an overview of the primary business activities
of Draganfly Inc.

What unique competitive advantages
does Draganfly Inc hold over its rivals?

What risks and challenges
does Draganfly Inc face in the near future?

Summarize the latest earnings call
of Draganfly Inc.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Draganfly Inc.

Provide P/S
for Draganfly Inc.

Provide P/E
for Draganfly Inc.

Provide P/OCF
for Draganfly Inc.

Provide P/FCFE
for Draganfly Inc.

Provide P/B
for Draganfly Inc.

Provide EV/S
for Draganfly Inc.

Provide EV/GP
for Draganfly Inc.

Provide EV/EBITDA
for Draganfly Inc.

Provide EV/EBIT
for Draganfly Inc.

Provide EV/OCF
for Draganfly Inc.

Provide EV/FCFF
for Draganfly Inc.

Provide EV/IC
for Draganfly Inc.

Show me price targets
for Draganfly Inc made by professional analysts.

What are the Revenue projections
for Draganfly Inc?

How accurate were the past Revenue estimates
for Draganfly Inc?

What are the Net Income projections
for Draganfly Inc?

How accurate were the past Net Income estimates
for Draganfly Inc?

What are the EPS projections
for Draganfly Inc?

How accurate were the past EPS estimates
for Draganfly Inc?

What are the EBIT projections
for Draganfly Inc?

How accurate were the past EBIT estimates
for Draganfly Inc?

Compare the revenue forecasts
for Draganfly Inc with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Draganfly Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Draganfly Inc against its competitors.

Analyze the profit margins
(gross, operating, and net) of Draganfly Inc compared to its peers.

Compare the P/E ratios
of Draganfly Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing Draganfly Inc with its peers.

Analyze the financial leverage
of Draganfly Inc compared to its main competitors.

Show all profitability ratios
for Draganfly Inc.

Provide ROE
for Draganfly Inc.

Provide ROA
for Draganfly Inc.

Provide ROIC
for Draganfly Inc.

Provide ROCE
for Draganfly Inc.

Provide Gross Margin
for Draganfly Inc.

Provide Operating Margin
for Draganfly Inc.

Provide Net Margin
for Draganfly Inc.

Provide FCF Margin
for Draganfly Inc.

Show all solvency ratios
for Draganfly Inc.

Provide D/E Ratio
for Draganfly Inc.

Provide D/A Ratio
for Draganfly Inc.

Provide Interest Coverage Ratio
for Draganfly Inc.

Provide Altman Z-Score Ratio
for Draganfly Inc.

Provide Quick Ratio
for Draganfly Inc.

Provide Current Ratio
for Draganfly Inc.

Provide Cash Ratio
for Draganfly Inc.

What is the historical Revenue growth
over the last 5 years for Draganfly Inc?

What is the historical Net Income growth
over the last 5 years for Draganfly Inc?

What is the current Free Cash Flow
of Draganfly Inc?

Discuss the annual earnings per share (EPS)
trend over the past five years for Draganfly Inc.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Draganfly Inc

Current Assets 8.4m
Cash & Short-Term Investments 5.3m
Receivables 878.4k
Other Current Assets 2.2m
Non-Current Assets 1.5m
Long-Term Investments 179.7k
PP&E 1.1m
Intangibles 50.8k
Other Non-Current Assets 156.2k
Current Liabilities 12.1m
Accounts Payable 1.3m
Accrued Liabilities 961.1k
Other Current Liabilities 9.8m
Non-Current Liabilities 441.1k
Long-Term Debt 354.5k
Other Non-Current Liabilities 86.6k
Efficiency

Earnings Waterfall
Draganfly Inc

Revenue
6.1m CAD
Cost of Revenue
-4.2m CAD
Gross Profit
1.9m CAD
Operating Expenses
-17.8m CAD
Operating Income
-15.9m CAD
Other Expenses
-2.7m CAD
Net Income
-18.6m CAD

Free Cash Flow Analysis
Draganfly Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

DPRO Profitability Score
Profitability Due Diligence

Draganfly Inc's profitability score is 34/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Year Average ROE
Exceptional Revenue Growth Forecast
Positive Gross Profit
Negative 3-Years Revenue Growth
34/100
Profitability
Score

Draganfly Inc's profitability score is 34/100. The higher the profitability score, the more profitable the company is.

DPRO Solvency Score
Solvency Due Diligence

Draganfly Inc's solvency score is 38/100. The higher the solvency score, the more solvent the company is.

Negative Net Debt
Low D/E
Long-Term Solvency
Short-Term Solvency
38/100
Solvency
Score

Draganfly Inc's solvency score is 38/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

DPRO Price Targets Summary
Draganfly Inc

Wall Street analysts forecast DPRO stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for DPRO is 7.14 CAD with a low forecast of 7.07 CAD and a high forecast of 7.35 CAD.

Lowest
Price Target
7.07 CAD
121% Upside
Average
Price Target
7.14 CAD
123% Upside
Highest
Price Target
7.35 CAD
130% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for DPRO?

Click here to dive deeper.

Dividends

Draganfly Inc
does not pay dividends
Shareholder Yield

Current shareholder yield for DPRO 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?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

DPRO News

Other Videos

Profile

Draganfly Inc

Country

Canada

Industry

Aerospace & Defense

Market Cap

11.2m CAD

Dividend Yield

0%

Description

Draganfly, Inc. engages in the manufacture and sale of commercial unmanned aerial vehicle systems and software serving the public safety, agriculture, industrial inspections, security, mapping, and surveying markets. The company is headquartered in Saskatoon, Saskatchewan and currently employs 41 full-time employees. The company went IPO on 2019-11-05. The company manufactures multi-rotor helicopters, industrial aerial video systems and civilian small unmanned aerial systems or vehicles. The Company’s products include Quadcopters, Draganfly Commander2, Vital Intelligence, Quantix Mapper, Tango2, Payloads and Sensors, Universal Control System and Software. Its services include custom engineering, training, flight services, data services and varigard spraying. The Company’s wholly owned subsidiaries include Draganfly Innovations Inc., Draganfly Innovations USA, Inc. and Dronelogics Systems Inc.

Contact

SASKATCHEWAN
Saskatoon
2108 St George Ave
+14037816671.0
draganfly.com

IPO

2019-11-05

Employees

41

Officers

President, CEO & Director
Mr. Cameron Chell
CFO & Corporate Secretary
Mr. Paul Sun C.F.A., M.B.A., P.Eng.
Chief Operating Officer
Mr. Paul Mullen
Chief Legal, Corporate Service Officer & Corporate Secretary
Ms. Deborah R. Greenberg

See Also

Discover More
What is the Intrinsic Value of one DPRO stock?

The intrinsic value of one DPRO stock under the Base Case scenario is 4.79 CAD.

Is DPRO stock undervalued or overvalued?

Compared to the current market price of 3.2 CAD, Draganfly Inc is Undervalued by 33%.

Back to Top