Workhorse Group

Merger Will Create A Leading North American EV OEM

AnalystConsensusTarget

Not Invested

Consensus Narrative from 1 Analyst

Published

24 Aug 25

Updated

24 Aug 25

AnalystConsensusTarget's Fair Value

US$1.50

6.0% undervalued

24 Aug

US$1.41

-85.7%

-12.4%

-85.7%

-12.4%

Author's Valuation

US$1.5

6.0% undervalued

AnalystConsensusTarget Fair Value

Narrative

Updates0

AnalystConsensusTarget Fair Value

US$1.5

6.0% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

22.52%

Auto revenue growth rate

0.43%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

12.32%

Calculation

US$2.06m

Earnings '28

34.80x

PE Ratio '28

US$71.79m

Market Cap '28

US$71.79m

Market Cap '28

33.78m

No. shares '28

US$2.13

Share Price '28

US$2.13 Share Price '28

Discounted to 2025 @ 12.32% p.a.

US$1.50

Fair Value '25