D

Draganfly Inc
NASDAQ:DPRO

Watchlist Manager
Draganfly Inc
NASDAQ:DPRO
Watchlist
Price: 7.43 USD -8.27%
Market Cap: 530.2m USD

Intrinsic Value

The intrinsic value of one DPRO stock under the Base Case scenario is 1.41 USD. Compared to the current market price of 7.43 USD, Draganfly Inc is Overvalued by 81%.

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

DPRO Intrinsic Value
1.41 USD
Overvaluation 81%
Intrinsic Value
Price
D
Worst Case
Base Case
Best Case

Valuation History
Draganfly Inc

What is Valuation History?
Ask AI Assistant
What other research platforms think about DPRO?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is DPRO valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Draganfly Inc.

Explain Valuation
Compare DPRO to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about DPRO?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Draganfly Inc

Current Assets 76m
Cash & Short-Term Investments 69.9m
Receivables 1.3m
Other Current Assets 4.8m
Non-Current Assets 1.1m
Long-Term Investments 21k
PP&E 1m
Intangibles 38k
Other Non-Current Assets 1k
Current Liabilities 6.4m
Accounts Payable 802k
Accrued Liabilities 2.2m
Other Current Liabilities 3.4m
Non-Current Liabilities 213k
Long-Term Debt 163k
Other Non-Current Liabilities 50k
Efficiency

Free Cash Flow Analysis
Draganfly Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Draganfly Inc

Revenue
7.4m CAD
Cost of Revenue
-6m CAD
Gross Profit
1.5m CAD
Operating Expenses
-18.3m CAD
Operating Income
-16.9m CAD
Other Expenses
-1.2m CAD
Net Income
-18.1m CAD
Fundamental Scores

DPRO Profitability Score
Profitability Due Diligence

Draganfly Inc's profitability score is 14/100. The higher the profitability score, the more profitable the company is.

Operating Margin is Increasing
Healthy Gross Margin
Sustainable 3Y Average Gross Margin
Declining Gross Margin
14/100
Profitability
Score

Draganfly Inc's profitability score is 14/100. The higher the profitability score, the more profitable the company is.

DPRO Solvency Score
Solvency Due Diligence

Draganfly Inc's solvency score is 75/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Short-Term Solvency
Long-Term Solvency
Negative Net Debt
75/100
Solvency
Score

Draganfly Inc's solvency score is 75/100. 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 10.99 USD with a low forecast of 6.55 USD and a high forecast of 20.27 USD.

Lowest
Price Target
6.55 USD
12% Downside
Average
Price Target
10.99 USD
48% Upside
Highest
Price Target
20.27 USD
173% Upside
View Analyst Estimates
View Analyst Estimates

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

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

DPRO News

Other Videos
What is the Intrinsic Value of one DPRO stock?

The intrinsic value of one DPRO stock under the Base Case scenario is 1.41 USD.

Is DPRO stock undervalued or overvalued?

Compared to the current market price of 7.43 USD, Draganfly Inc is Overvalued by 81%.

Back to Top