
Knightscope Inc
NASDAQ:KSCP

Intrinsic Value
The intrinsic value of one
KSCP
stock under the Base Case scenario is
4.2528
USD.
Compared to the current market price of 5.9095 USD,
Knightscope Inc
is
Overvalued by 28%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Knightscope Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Knightscope Inc
Balance Sheet Decomposition
Knightscope Inc
Current Assets | 17.1m |
Cash & Short-Term Investments | 12.7m |
Receivables | 2m |
Other Current Assets | 2.4m |
Non-Current Assets | 12.7m |
PP&E | 9.6m |
Intangibles | 3.1m |
Other Non-Current Assets | 91k |
Free Cash Flow Analysis
Knightscope Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Knightscope Inc
Revenue
|
11.5m
USD
|
Cost of Revenue
|
-14.4m
USD
|
Gross Profit
|
-2.9m
USD
|
Operating Expenses
|
-24.9m
USD
|
Operating Income
|
-27.8m
USD
|
Other Expenses
|
-3.2m
USD
|
Net Income
|
-31m
USD
|
KSCP Profitability Score
Profitability Due Diligence
Knightscope Inc's profitability score is 23/100. The higher the profitability score, the more profitable the company is.

Score
Knightscope Inc's profitability score is 23/100. The higher the profitability score, the more profitable the company is.
KSCP Solvency Score
Solvency Due Diligence
Knightscope Inc's solvency score is 57/100. The higher the solvency score, the more solvent the company is.

Score
Knightscope Inc's solvency score is 57/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
KSCP Price Targets Summary
Knightscope Inc
According to Wall Street analysts, the average 1-year price target for
KSCP
is 17.34 USD
with a low forecast of 9.09 USD and a high forecast of 31.5 USD.
Dividends
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?
The intrinsic value of one
KSCP
stock under the Base Case scenario is
4.2528
USD.
Compared to the current market price of 5.9095 USD,
Knightscope Inc
is
Overvalued by 28%.