Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Automobiles
/
Worksport
WKSP
Worksport
Commercialization Delays Will Strain Margins Yet Reveal Hidden Value
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 3 Analysts
Published
18 Aug 25
Updated
18 Aug 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
US$7.00
56.3% undervalued
intrinsic discount
18 Aug
US$3.06
Loading
1Y
-54.3%
7D
-12.3%
Author's Valuation
US$7.0
56.3% undervalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
US$7.0
56.3% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-26m
140m
2014
2017
2020
2023
2025
2026
2028
Revenue US$139.5m
Earnings US$6.7m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
72.87%
Auto Components revenue growth rate
0.26%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
8.03%
Calculation
US$6.67m
Earnings '28
x
19.30x
PE Ratio '28
=
US$128.78m
Market Cap '28
US$128.78m
Market Cap '28
/
14.59m
No. shares '28
=
US$8.83
Share Price '28
US$8.83
Share Price '28
Discounted to 2025 @ 8.03% p.a.
=
US$7.00
Fair Value '25
