Knightscope Inc
NASDAQ:KSCP

Watchlist Manager
Knightscope Inc Logo
Knightscope Inc
NASDAQ:KSCP
Watchlist
Price: 18.9559 USD 18.25% Market Closed
Market Cap: 58m USD
Have any thoughts about
Knightscope Inc?
Write Note

Intrinsic Value

KSCP'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 KSCP stock under the Base Case scenario is 5.5205 USD. Compared to the current market price of 18.9559 USD, Knightscope Inc is Overvalued by 71%.

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

KSCP Intrinsic Value
5.5205 USD
Overvaluation 71%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Knightscope 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 KSCP 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 KSCP?
Bearish
Neutral
Bullish

Fundamental Analysis

Economic Moat
Knightscope Inc

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:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about Knightscope Inc

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

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

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

Has there been any significant insider trading activity
in Knightscope Inc recently?

Summarize the latest earnings call
of Knightscope Inc.

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

Show all valuation multiples
for Knightscope Inc.

Provide P/S
for Knightscope Inc.

Provide P/E
for Knightscope Inc.

Provide P/OCF
for Knightscope Inc.

Provide P/FCFE
for Knightscope Inc.

Provide P/B
for Knightscope Inc.

Provide EV/S
for Knightscope Inc.

Provide EV/GP
for Knightscope Inc.

Provide EV/EBITDA
for Knightscope Inc.

Provide EV/EBIT
for Knightscope Inc.

Provide EV/OCF
for Knightscope Inc.

Provide EV/FCFF
for Knightscope Inc.

Provide EV/IC
for Knightscope Inc.

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

What are the Revenue projections
for Knightscope Inc?

How accurate were the past Revenue estimates
for Knightscope Inc?

What are the Net Income projections
for Knightscope Inc?

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

What are the EPS projections
for Knightscope Inc?

How accurate were the past EPS estimates
for Knightscope Inc?

What are the EBIT projections
for Knightscope Inc?

How accurate were the past EBIT estimates
for Knightscope Inc?

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

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

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

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

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

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

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

Show all profitability ratios
for Knightscope Inc.

Provide ROE
for Knightscope Inc.

Provide ROA
for Knightscope Inc.

Provide ROIC
for Knightscope Inc.

Provide ROCE
for Knightscope Inc.

Provide Gross Margin
for Knightscope Inc.

Provide Operating Margin
for Knightscope Inc.

Provide Net Margin
for Knightscope Inc.

Provide FCF Margin
for Knightscope Inc.

Show all solvency ratios
for Knightscope Inc.

Provide D/E Ratio
for Knightscope Inc.

Provide D/A Ratio
for Knightscope Inc.

Provide Interest Coverage Ratio
for Knightscope Inc.

Provide Altman Z-Score Ratio
for Knightscope Inc.

Provide Quick Ratio
for Knightscope Inc.

Provide Current Ratio
for Knightscope Inc.

Provide Cash Ratio
for Knightscope Inc.

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

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

What is the current Free Cash Flow
of Knightscope Inc?

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

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Knightscope Inc

Current Assets 10.7m
Cash & Short-Term Investments 2.6m
Receivables 3.5m
Other Current Assets 4.6m
Non-Current Assets 13.8m
PP&E 10.4m
Intangibles 3.3m
Other Non-Current Assets 123k
Current Liabilities 8.9m
Accounts Payable 2.6m
Accrued Liabilities 2.4m
Short-Term Debt 297k
Other Current Liabilities 3.6m
Non-Current Liabilities 4.5m
Long-Term Debt 3.9m
Other Non-Current Liabilities 558k
Efficiency

Earnings Waterfall
Knightscope Inc

Revenue
11.8m USD
Cost of Revenue
-15.6m USD
Gross Profit
-3.8m USD
Operating Expenses
-24.6m USD
Operating Income
-28.4m USD
Other Expenses
-290k USD
Net Income
-28.7m USD

Free Cash Flow Analysis
Knightscope Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate
Earnings Calls

Knightscope reported Q2 2024 revenues of $3.2 million, a 10% drop from last year, largely due to lower product revenue. Services revenue saw a slight increase, but product revenue fell because of the absence of a large prior-year sale. The company recorded a gross loss of $0.6 million, down from a $9,000 profit last year, and operational expenses reached $6.2 million. Knightscope is undergoing strategic changes aimed at long-term profitability, including cost reduction and facility consolidation. The net loss increased to $6.3 million, with a loss per share of $0.05.

What is Earnings Call?
Fundamental Scores

KSCP Profitability Score
Profitability Due Diligence

Knightscope Inc's profitability score is 20/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Years Revenue Growth
ROIC is Increasing
Positive 1-Year Revenue Growth
Declining ROE
20/100
Profitability
Score

Knightscope Inc's profitability score is 20/100. The higher the profitability score, the more profitable the company is.

KSCP Solvency Score
Solvency Due Diligence

Knightscope Inc's solvency score is 48/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Positive Net Debt
48/100
Solvency
Score

Knightscope Inc's solvency score is 48/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

KSCP Price Targets Summary
Knightscope Inc

There are no price targets for KSCP.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for KSCP?

Click here to dive deeper.

Dividends

Knightscope Inc
does not pay dividends
Shareholder Yield

Current shareholder yield for KSCP 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

Ownership

KSCP Insider Trading
Buy and sell transactions by insiders

Cumulative Transactions Amount
Period Sold Bought Net
3 Months
6 Months
9 Months
12 Months
Why is insider trading important?

KSCP News

Other Videos

Profile

Knightscope Inc Logo
Knightscope Inc

Country

United States of America

Industry

Commercial Services & Supplies

Market Cap

58m USD

Dividend Yield

0%

Description

Knightscope, Inc. engages in the provision and development of security technology solutions. The company is headquartered in Mountain View, California. The company went IPO on 2022-01-27. The firm offers real-time on-site data collection and analysis and an interface, primarily through funding from both strategic and private investors. The firm offers three products: the K5 ASR (K5) for outdoor usage; the K3 ASR (K3) for indoor usage, and the K1 ASR (K1) for stationary usage indoors or outdoors. The firm also provides access to the Knightscope Security Operations Center (KSOC) to all its clients, a browser-based interface that allows clients real-time data access. The firm's flagship K5 and K3 are designed to roam a geo-fenced area autonomously by utilizing numerous sensors and lasers, either on a random basis or based on a particular patrolling algorithm. The company helps navigate around people, vehicles and objects in dynamic indoor or outdoor environments. Its K3 is tailored for indoor usage, allowing it to autonomously navigate indoor environment. The K1 can be used indoors or outdoors.

Contact

CALIFORNIA
Mountain View
1070 Terra Bella Ave
+16509241025.0
www.knightscope.com

IPO

2022-01-27

Employees

-

Officers

President, CEO & Chairman
Mr. William Santana Li
Executive VP, Chief Information Security Officer & Chief Intelligence Officer
Ms. Mercedes Soria
Executive VP, Secretary & CFO
Mr. Apoorv S. Dwivedi
Executive VP & Chief Client Officer
Mr. Stacy Dean Stephens
Executive VP & Chief Design Officer
Mr. Aaron J. Lehnhardt
Senior Vice President of Client Development
Mr. Jason M. Gonzalez
Show More
Senior Vice President of Client Experience
Mr. Ronald J. Gallegos
Show Less

See Also

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

The intrinsic value of one KSCP stock under the Base Case scenario is 5.5205 USD.

Is KSCP stock undervalued or overvalued?

Compared to the current market price of 18.9559 USD, Knightscope Inc is Overvalued by 71%.

Back to Top