Worksport

Electrification And Remote Lifestyles Will Expand Clean Markets

AnalystHighTarget

Not Invested

Community Contributor

Published

17 Aug 25

AnalystHighTarget's Fair Value

US$12.50

74.8% undervalued

11 Sep

US$3.15

-42.7%

-16.8%

-42.7%

-16.8%

You can edit this narrative until Aug 17 10:00 PM. Then, changes will post as Updates.

Author's Valuation

US$12.574.8% undervalued

AnalystHighTarget Fair Value

Narrative

Updates0

AnalystHighTarget Fair Value

US$12.5

74.8% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

74.22%

Auto Components revenue growth rate

0.28%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

8.09%

Calculation

US$10.20m

Earnings '28

22.55x

PE Ratio '28

US$230.05m

Market Cap '28

US$230.05m

Market Cap '28

14.59m

No. shares '28

US$15.77

Share Price '28

US$15.77 Share Price '28

Discounted to 2025 @ 8.04% p.a.

US$12.50

Fair Value '25