Worksport

Clean Energy Demand And Manufacturing Capacity Will Redefine Markets

AnalystConsensusTarget

Not Invested

Consensus Narrative from 3 Analysts

Published

15 Apr 25

Updated

15 Aug 25

AnalystConsensusTarget's Fair Value

US$10.33

70.5% undervalued

15 Aug

US$3.05

-54.0%

-19.3%

Author's Valuation

US$10.3

70.5% undervalued

AnalystConsensusTarget Fair Value

Narrative

Updates2

Shared on01 May 25

Shared on24 Apr 25

AnalystConsensusTarget Fair Value

US$10.3

70.5% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

72.87%

Auto Components revenue growth rate

0.26%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

8.06%

Calculation

US$5.80m

Earnings '28

25.79x

PE Ratio '28

US$149.46m

Market Cap '28

US$149.46m

Market Cap '28

11.42m

No. shares '28

US$13.08

Share Price '28

US$13.08 Share Price '28

Discounted to 2025 @ 8.18% p.a.

US$10.33

Fair Value '25