investorscraft@gmail.com

Intrinsic ValueDraganfly Inc. (DPRO)

Previous Close$5.33
Intrinsic Value
Upside potential
Previous Close
$5.33

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Draganfly Inc. operates in the unmanned aerial vehicle (UAV) and drone technology sector, specializing in advanced commercial and industrial drone solutions. The company generates revenue through hardware sales, software subscriptions, and service offerings, including drone-based data analytics, surveillance, and logistics support. Its products cater to diverse industries such as public safety, agriculture, and infrastructure inspection, positioning Draganfly as a niche player in the rapidly evolving drone market. The company differentiates itself through proprietary technology and regulatory expertise, enabling compliance-heavy applications in North America and beyond. Despite competition from larger aerospace firms, Draganfly targets high-margin verticals with tailored solutions, though its market share remains modest relative to industry leaders. Its focus on innovation and strategic partnerships underscores its ambition to scale in a fragmented but growth-oriented sector.

Revenue Profitability And Efficiency

Draganfly reported revenue of $6.6 million for the period, reflecting its early-stage commercialization efforts. Net losses stood at $13.9 million, with diluted EPS of -$4.40, indicating significant upfront investments in R&D and market expansion. Operating cash flow was negative at $11.8 million, while capital expenditures were modest at $167k, suggesting a lean operational model with prioritization of liquidity preservation.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight its pre-profitability phase, with capital primarily allocated to growth initiatives. The absence of dividends aligns with its reinvestment strategy, though sustained losses may necessitate future funding rounds. Asset-light operations and scalable technology could improve capital efficiency as revenue matures.

Balance Sheet And Financial Health

Draganfly maintains a conservative debt profile, with total debt of $428k against cash reserves of $6.3 million, providing near-term liquidity. However, recurring operating losses may pressure its cash position without additional financing. The equity base remains small, with 3.2 million shares outstanding, reflecting its micro-cap status.

Growth Trends And Dividend Policy

Revenue growth potential hinges on broader drone adoption, though near-term trends are overshadowed by profitability challenges. No dividends are paid, consistent with its focus on reinvestment. Expansion into regulated sectors like defense or healthcare could drive future top-line acceleration if execution risks are mitigated.

Valuation And Market Expectations

Market expectations appear tempered given persistent losses and limited revenue scale. Valuation likely discounts speculative growth prospects, with investors weighing technology differentiation against cash burn. Peer comparisons are complicated by Draganfly’s niche focus and early-stage metrics.

Strategic Advantages And Outlook

Draganfly’s expertise in compliant drone solutions and agile innovation are key advantages, but execution risks remain high. The outlook depends on securing larger contracts and achieving operational leverage. Sector tailwinds from automation demand could benefit the company if it navigates funding and competitive pressures successfully.

Sources

Company filings (CIK: 0001786286), disclosed financials for FY 2024

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount