Knightscope

Persistent Losses Will Hurt Profitability Yet Scaling Will Spark Resurgence

AnalystLowTarget

Not Invested

Consensus Narrative from 2 Analysts

Published

02 Sep 25

AnalystLowTarget's Fair Value

US$12.00

54.1% undervalued

02 Sep

US$5.51

-50.3%

-6.9%

-50.3%

-6.9%

Edit anytime before Sep 2 10:11 PM. Then post Updates to your followers.

Author's Valuation

US$12.0

54.1% undervalued

AnalystLowTarget Fair Value

Narrative

Updates0

AnalystLowTarget Fair Value

US$12.0

54.1% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

23.40%

Commercial Services revenue growth rate

0.23%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

7.06%

Calculation

US$2.75m

Earnings '28

119.55x

PE Ratio '28

US$329.37m

Market Cap '28

US$329.37m

Market Cap '28

22.37m

No. shares '28

US$14.72

Share Price '28

US$14.72 Share Price '28

Discounted to 2025 @ 7.05% p.a.

US$12.00

Fair Value '25