Draganfly Inc. (DPRO) intrinsic value & 10-year financials
Draganfly Inc. (DPRO) has a Graham intrinsic value of CAD 18.60 per share. Over the last 7 fiscal years revenue grew 36.6% a year to CAD 6.6M, with an average return on invested capital of -48.4%.
- Graham intrinsic value
- CAD 18.60
- Revenue (FY2024)
- CAD 6.6M
- Revenue growth (7-yr CAGR)
- 36.6%
- ROIC (10-yr avg)
- -48.4%
- Free cash flow (FY2024)
- -CAD 12.0M
DPRO 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2024 | CAD 6.6M | -CAD 13.9M | -CAD 4.40 | -CAD 12.0M | — | -551.8% |
| FY2023 | CAD 6.6M | -CAD 23.6M | CAD 0.56 | -CAD 15.5M | — | -412.5% |
| FY2022 | CAD 7.6M | -CAD 27.7M | CAD 0.82 | -CAD 16.4M | — | -120.3% |
| FY2021 | CAD 7.1M | -CAD 16.2M | CAD 0.59 | -CAD 22.2M | — | -83.6% |
| FY2020 | CAD 4.4M | -CAD 8.0M | — | — | — | -265.4% |
| FY2019 | CAD 1.4M | -CAD 11.1M | — | — | — | 1143.1% |
| FY2018 | — | — | — | — | — | — |
Source: annual 10-K filings on SEC EDGAR. Figures in CAD.
Executive summary
Draganfly Inc. revenue growth over the past decade is N/A; insufficient history prevents a reliable 10-year CAGR calculation.
Draganfly Inc. 10-year average ROIC is N/A; capital efficiency cannot be assessed from the available history.
Draganfly Inc. capital allocation metrics are N/A for the decade; share count and net debt history are incomplete.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, Draganfly Inc. is modeled at 15.0% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $18.60 per share.