Draganfly Inc
NASDAQ:DPRO
Intrinsic Value
The intrinsic value of one DPRO stock under the Base Case scenario is 3.12 USD. Compared to the current market price of 3.3 USD, Draganfly Inc is Overvalued by 6%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Draganfly Inc
Fundamental Analysis
Revenue & Expenses Breakdown
Draganfly Inc
Balance Sheet Decomposition
Draganfly Inc
Current Assets | 7.3m |
Cash & Short-Term Investments | 4m |
Receivables | 854.2k |
Other Current Assets | 2.5m |
Non-Current Assets | 1.2m |
Long-Term Investments | 14.3k |
PP&E | 975.7k |
Intangibles | 48k |
Other Non-Current Assets | 156.2k |
Earnings Waterfall
Draganfly Inc
Revenue
|
5.9m
CAD
|
Cost of Revenue
|
-4.4m
CAD
|
Gross Profit
|
1.4m
CAD
|
Operating Expenses
|
-15.5m
CAD
|
Operating Income
|
-14.1m
CAD
|
Other Expenses
|
748.8k
CAD
|
Net Income
|
-13.3m
CAD
|
DPRO Profitability Score
Profitability Due Diligence
Draganfly Inc's profitability score is 19/100. The higher the profitability score, the more profitable the company is.
Score
Draganfly Inc's profitability score is 19/100. The higher the profitability score, the more profitable the company is.
DPRO Solvency Score
Solvency Due Diligence
Draganfly Inc's solvency score is 47/100. The higher the solvency score, the more solvent the company is.
Score
Draganfly Inc's solvency score is 47/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
DPRO Price Targets Summary
Draganfly Inc
According to Wall Street analysts, the average 1-year price target for DPRO is 4.37 USD with a low forecast of 3.6 USD and a high forecast of 5.25 USD.
Dividends
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?
The intrinsic value of one DPRO stock under the Base Case scenario is 3.12 USD.
Compared to the current market price of 3.3 USD, Draganfly Inc is Overvalued by 6%.