investorscraft@gmail.com

Intrinsic ValueSafe Pro Group Inc. Common Stock (SPAI)

Previous Close$4.68
Intrinsic Value
Upside potential
Previous Close
$4.68

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

Safe Pro Group Inc. operates in the security and risk management sector, providing specialized services and solutions to mitigate operational and safety risks. The company generates revenue through contracts for security consulting, training, and technology-driven safety solutions, catering primarily to corporate and government clients. Its market position is niche, focusing on high-compliance industries such as defense, healthcare, and critical infrastructure, where regulatory demands create steady demand for its expertise. The firm differentiates itself through proprietary methodologies and integrated service offerings, though it faces competition from larger, diversified security firms. Its ability to scale hinges on expanding its client base and technological capabilities in an increasingly digitized risk landscape.

Revenue Profitability And Efficiency

In FY 2024, Safe Pro Group reported revenue of $2.17 million, overshadowed by a net loss of $7.43 million, reflecting significant operational challenges. The diluted EPS of -$0.70 underscores inefficiencies, while negative operating cash flow of $4.10 million signals liquidity strain. Minimal capital expenditures ($63.8k) suggest limited near-term growth investments, emphasizing cost containment as a priority.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight weak capital efficiency, with no evident near-term path to profitability. The absence of positive operating leverage indicates that revenue growth alone may not suffice to offset fixed costs, necessitating structural improvements or strategic pivots to enhance returns.

Balance Sheet And Financial Health

Safe Pro Group holds $1.97 million in cash against modest total debt of $244k, providing short-term liquidity but limited resilience given persistent cash burn. The balance sheet lacks material leverage, but sustained losses could erode equity without additional financing or operational turnaround.

Growth Trends And Dividend Policy

No dividends were paid in FY 2024, aligning with the company’s loss-making status and focus on preserving capital. Growth prospects remain uncertain, with no clear trajectory for revenue expansion or margin improvement based on current financials.

Valuation And Market Expectations

The market likely prices SPAI as a high-risk speculative play, given its unprofitability and thin revenue base. Valuation metrics are challenging to apply meaningfully, with investor sentiment hinging on potential restructuring or niche market capture.

Strategic Advantages And Outlook

Safe Pro Group’s specialized expertise in high-compliance sectors could be a long-term differentiator if paired with scalable solutions. However, the outlook is cautious until the company demonstrates sustainable cost management or revenue diversification to stabilize its financial position.

Sources

Company filings (CIK: 0002011208)

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