
Worksport Ltd
NASDAQ:WKSP

Intrinsic Value
The intrinsic value of one
WKSP
stock under the Base Case scenario is
0.12
USD.
Compared to the current market price of 3.67 USD,
Worksport Ltd
is
Overvalued by 97%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Worksport Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Worksport Ltd
Balance Sheet Decomposition
Worksport Ltd
Current Assets | 8.9m |
Cash & Short-Term Investments | 1.9m |
Receivables | 634.7k |
Other Current Assets | 6.4m |
Non-Current Assets | 16.1m |
Long-Term Investments | 90.7k |
PP&E | 14.6m |
Intangibles | 1.3m |
Free Cash Flow Analysis
Worksport Ltd
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Worksport Ltd
Revenue
|
6.4m
USD
|
Cost of Revenue
|
-5.7m
USD
|
Gross Profit
|
673.4k
USD
|
Operating Expenses
|
-15.7m
USD
|
Operating Income
|
-15m
USD
|
Other Expenses
|
-519.5k
USD
|
Net Income
|
-15.5m
USD
|
WKSP Profitability Score
Profitability Due Diligence
Worksport Ltd's profitability score is 31/100. The higher the profitability score, the more profitable the company is.

Score
Worksport Ltd's profitability score is 31/100. The higher the profitability score, the more profitable the company is.
WKSP Solvency Score
Solvency Due Diligence
Worksport Ltd's solvency score is 59/100. The higher the solvency score, the more solvent the company is.

Score
Worksport Ltd's solvency score is 59/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
WKSP Price Targets Summary
Worksport Ltd
According to Wall Street analysts, the average 1-year price target for
WKSP
is 1.7 USD
with a low forecast of 1.52 USD and a high forecast of 2.1 USD.
Dividends
Current shareholder yield for WKSP 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
WKSP
stock under the Base Case scenario is
0.12
USD.
Compared to the current market price of 3.67 USD,
Worksport Ltd
is
Overvalued by 97%.