DPRO Intrinsic Valuation and Fundamental Analysis - Draganfly Inc - Alpha Spread
D

Draganfly Inc
NASDAQ:DPRO

Watchlist Manager
Draganfly Inc
NASDAQ:DPRO
Watchlist
Price: 2.47 USD 24.12%
Market Cap: 176.3m USD
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 0.44 USD. Compared to the current market price of 2.47 USD, Draganfly Inc is Overvalued by 82%.

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

DPRO Intrinsic Value
0.44 USD
Overvaluation 82%
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

Run backtest to discover the historical profit from buying and selling DPRO based on its intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?
How do you feel about DPRO?
Bearish
Neutral
Bullish

Fundamental Analysis

Summary

 

 

 

 

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

Select up to 3 indicators:

Wall St Estimates
Price Target
Loading
Revenue Forecast
Operating Income Forecast
Earnings Forecast
No Indicators Selected
Select Indicators
Investor Returns
Shareholder Yield
Dividend Safety
Dividend Yield
Dividend Payout Ratio
Buyback Yield
Debt Paydown Yield
No Indicators Selected
Select 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:

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 7.4m
Cash & Short-Term Investments 4.3m
Receivables 490.6k
Other Current Assets 2.5m
Non-Current Assets 1.6m
Long-Term Investments 178.4k
PP&E 1.2m
Intangibles 53.6k
Other Non-Current Assets 156.2k
Current Liabilities 6.8m
Accounts Payable 1.2m
Accrued Liabilities 1.2m
Other Current Liabilities 4.5m
Non-Current Liabilities 482.4k
Long-Term Debt 390.9k
Other Non-Current Liabilities 91.5k
Efficiency

Earnings Waterfall
Draganfly Inc

Revenue
6.3m CAD
Cost of Revenue
-4.4m CAD
Gross Profit
1.9m CAD
Operating Expenses
-20.6m CAD
Operating Income
-18.7m CAD
Other Expenses
294.6k CAD
Net Income
-18.4m 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 16/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive 3-Years Revenue Growth
Negative 1-Year Revenue Growth
Declining ROE
16/100
Profitability
Score

Draganfly Inc's profitability score is 16/100. The higher the profitability score, the more profitable the company is.

DPRO Solvency Score
Solvency Due Diligence

Draganfly Inc's solvency score is 61/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Negative Net Debt
Low D/E
Long-Term Solvency
61/100
Solvency
Score

Draganfly Inc's solvency score is 61/100. 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 drop over the next 12 months.

According to Wall Street analysts, the average 1-year price target for DPRO is 0.41 USD with a low forecast of 0.4 USD and a high forecast of 0.42 USD.

Lowest
Price Target
0.4 USD
84% Downside
Average
Price Target
0.41 USD
83% Downside
Highest
Price Target
0.42 USD
83% Downside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for DPRO?

Click here to dive deeper.

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
Want to learn more about DPRO dividends, buybacks, and debt paydown yield?

Click here to dive deeper.

DPRO Price
Draganfly Inc

1M 1M
-27%
6M 6M
-43%
1Y 1Y
-88%
3Y 3Y
-97%
5Y 5Y
+410%
10Y 10Y
+410%
Annual Price Range
2.47
52w Low
1.7
52w High
21.575
Price Metrics
Average Annual Return 1 565.36%
Standard Deviation of Annual Returns 3 139.57%
Max Drawdown -99%
Shares Statistics
Market Capitalization 176.3m USD
Shares Outstanding 71 356 704
Percentage of Shares Shorted 3.41%

Competitive Landscape

Profile

Draganfly Inc

Country

Canada

Industry

Aerospace & Defense

Market Cap

176.3m USD

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

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 0.44 USD.

Is DPRO stock undervalued or overvalued?

Compared to the current market price of 2.47 USD, Draganfly Inc is Overvalued by 82%.

Back to Top