Safe Pro Group Inc. Common Stock

Safe Pro Group Inc. Common Stock

SPAIยทNASDAQ

$5.99

+0.93%
IndustrialsAerospace & Defense

Safe Pro Group Inc. manufactures and sells personal protective gear and ballistic protection products in the United States. The company offers explosive ordinance disposal and unexploded ordinance disposal products; ballistic vests; and body armor, helmets, and ballistic blankets, as well as aerial managed services (drones) for the inspection of radio towers and power grids. It also develops artificial intelligence-powered detection and data analysis and reporting tools for hyper-scalable and cloud-based processing of drone imagery. In addition, the company provides drone as a responder (DaaR) solutions for public safety, emergency management, security, critical infrastructure, and other incident response; critical infrastructure inspection utilizing visual and/or IR/ thermal sensors; data capture, analytics, and processing by machine learning and artificial intelligence to provide data-driven insights and reporting; aerial mapping of ground-based infrastructure and other targeted assets; UAS-related training and consultation services; and other customized and specialized services. It serves critical infrastructure, insurance, public utilities, and telecommunication network operators; state and local/municipal governments and agencies; and police, fire, and other public safety organizations. The company was formerly known as Cybernate Corp. and changed its name to Safe Pro Group Inc. in July 2022. Safe Pro Group Inc. was incorporated in 2021 and is based in Aventura, Florida.

At a Glance

Live Snapshot
Market Cap$100.86M
EPS-0.8400
P/E Ratio-7.13
Earnings Date06/03/2026
Safe Pro Group Inc. Common Stock

Safe Pro Group Inc. Common Stock Fair Value Envelope

SPAI ยท NASDAQ

Our analysis suggests that SPAI has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $5.985, this represents a potential HIDDEN relative to our calculated worth for Safe Pro Group Inc. Common Stock.

Intrinsic Value
Current Price: $5.985

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value-$7.1M
+ Cash & Equivalents$16.8M
Firm Value$9.7M
- Debt$202.1K
Equity Value$9.5M
/ Shares Outstanding16,111,920B
DCF Value$1
OVERVALUED BY 90%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
-$3.6M
-$2.1M
-$1.2M
-$679.7K
-$390.8K
-$224.7K
-$129.2K
-$74.3K
-$42.7K
-$24.6K
Maintenance CapEx
-$27.8K
-$16.0K
-$9.2K
-$5.3K
-$3.0K
-$1.7K
-$1.0K
-$577
-$332
-$191
Owner Earnings
-$3.6M
-$2.1M
-$1.2M
-$684.9K
-$393.9K
-$226.5K
-$130.2K
-$74.9K
-$43.1K
-$24.8K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$3.3M
-$1.8M
-$945.6K
-$503.5K
-$268.1K
-$142.7K
-$76.0K
-$40.5K
-$21.5K
-$11.5K
Terminal Value represents 0.0% of Enterprise Value
Negative Owner Earnings
This company generates negative free cash flow. Consider adjusting maintenance CapEx percentage or check the financial data.