image
Industrials - Aerospace & Defense - NASDAQ - CA
$ 2.97
28 %
$ 16.1 M
Market Cap
-0.97
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jun, 21, 2025.

The intrinsic value of one DPRO stock under the worst case scenario is HIDDEN Compared to the current market price of 2.97 USD, Draganfly Inc. is HIDDEN

This DCF valuation model was last updated on Jun, 21, 2025.

The intrinsic value of one DPRO stock under the base case scenario is HIDDEN Compared to the current market price of 2.97 USD, Draganfly Inc. is HIDDEN

This DCF valuation model was last updated on Jun, 21, 2025.

The intrinsic value of one DPRO stock under the best case scenario is HIDDEN Compared to the current market price of 2.97 USD, Draganfly Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart DPRO

image
$5.0$5.0$4.5$4.5$4.0$4.0$3.5$3.5$3.0$3.0$2.5$2.5$2.0$2.0$1.5$1.5Jan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '2515 May15 MayJun '25Jun '2515 Jun15 Jun
FINANCIALS
6.56 M REVENUE
0.09%
-14.7 M OPERATING INCOME
34.18%
-13.9 M NET INCOME
41.23%
-11.8 M OPERATING CASH FLOW
36.96%
-23.3 K INVESTING CASH FLOW
93.86%
15 M FINANCING CASH FLOW
4.01%
1.61 M REVENUE
-14.44%
-3.87 M OPERATING INCOME
-5.04%
-4.72 M NET INCOME
-2258.67%
-2.23 M OPERATING CASH FLOW
30.31%
-72.6 K INVESTING CASH FLOW
-559.38%
4.55 M FINANCING CASH FLOW
140.28%
Balance Sheet Draganfly Inc.
image
Current Assets 9.08 M
Cash & Short-Term Investments 6.25 M
Receivables 573 K
Other Current Assets 2.26 M
Non-Current Assets 1.12 M
Long-Term Investments 14.3 K
PP&E 902 K
Other Non-Current Assets 201 K
61.30 %5.62 %22.13 %8.84 %Total Assets$10.2m
Current Liabilities 5.24 M
Accounts Payable 610 K
Short-Term Debt 154 K
Other Current Liabilities 4.47 M
Non-Current Liabilities 342 K
Long-Term Debt 274 K
Other Non-Current Liabilities 68.1 K
10.93 %80.17 %4.91 %Total Liabilities$5.6m
EFFICIENCY
Earnings Waterfall Draganfly Inc.
image
Revenue 6.56 M
Cost Of Revenue 5.16 M
Gross Profit 1.4 M
Operating Expenses 16.1 M
Operating Income -14.7 M
Other Expenses -862 K
Net Income -13.9 M
10m10m5m5m00(5m)(5m)(10m)(10m)(15m)(15m)7m(5m)1m(16m)(15m)862k(14m)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
21.31% GROSS MARGIN
21.31%
-224.65% OPERATING MARGIN
-224.65%
-211.51% NET MARGIN
-211.51%
-300.26% ROE
-300.26%
-136.05% ROA
-136.05%
-288.00% ROIC
-288.00%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Draganfly Inc.
image
00(5m)(5m)(10m)(10m)(15m)(15m)(20m)(20m)(25m)(25m)2018201820192019202020202021202120222022202320232024202420252025
Net Income -13.9 M
Depreciation & Amortization 577 K
Capital Expenditures -167 K
Stock-Based Compensation 1.18 M
Change in Working Capital -103 K
Others 1.11 M
Free Cash Flow -12 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Draganfly Inc.
image
Wall Street analysts predict an average 1-year price target for DPRO of $7 , with forecasts ranging from a low of $7 to a high of $7 .
DPRO Lowest Price Target Wall Street Target
7 USD 135.69%
DPRO Average Price Target Wall Street Target
7 USD 135.69%
DPRO Highest Price Target Wall Street Target
7 USD 135.69%
Price
Max Price Target
Min Price Target
Average Price Target
77665544332211Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26Jun '26Jun '26Jul '26Jul '26
4. DIVIDEND ANALYSIS
5. COMPETITION
slide 2 of 9
6. Ownership
Insider Ownership Draganfly Inc.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
Draganfly's Commander 3XL Integrated with TB2 Aerospace's DROPS System Achieves 100% Success Rate During U.S. Army's SMEX25 Operational Trials In alignment with the Presidential Executive Order “Unleashing American Drone Dominance” Golden, CO, June 17, 2025 (GLOBE NEWSWIRE) -- TB2 Aerospace LLC, in collaboration with Draganfly Inc. (NASDAQ: DPRO) (CSE: DPRO) (FSE: 3U8A) (“Draganfly” or the “Company”), a drone solutions, and systems developer, (NASDAQ: DPRO), is proud to announce the successful deployment and performance of the Drone Recharging Operational Payload System (DROPS) during the U.S. Army's Sustainment Modernization Experiment 2025 (SMEX25). Throughout SMEX25's week-long field exercises, the DROPS system, integrated with Draganfly's Commander 3XL, achieved a 100% success rate in autonomously deploying, recovering, and recharging TB2's tactical resupply pods. globenewswire.com - 2 weeks ago
Draganfly Announces Closing of US$13.75 Million Public Offering Saskatoon, SK., June 12, 2025 (GLOBE NEWSWIRE) -- Draganfly Inc. (NASDAQ: DPRO) (CSE: DPRO) (FSE: 3U8A) (“Draganfly” or the “Company”), a drone solutions, and systems developer, today announced the closing of its previously announced public offering (the “Offering”) of 5,500,000 units, with each unit consisting of one common share and one warrant to purchase one common share. Each unit was sold at a public offering price of US$2.50, for gross proceeds of approximately US$13.75 million, before deducting placement agent discounts and offering expenses. The warrants have an exercise price of CA$5.0768 (or US$3.71) per share, are exercisable immediately and will expire five years following the date of issuance. globenewswire.com - 3 weeks ago
Draganfly Announces Pricing of US$13.75 Million Public Offering Saskatoon, SK., June 11, 2025 (GLOBE NEWSWIRE) -- Draganfly Inc. (NASDAQ: DPRO) (CSE: DPRO) (FSE: 3U8A) (“Draganfly” or the “Company”), a drone solutions, and systems developer, today announced the pricing of its public offering (the “Offering”) of 5,500,000 units, with each unit consisting of one common share and one warrant to purchase one common share. Each unit is to be sold at a public offering price of US$2.50, for gross proceeds of approximately US$13.75 million, before deducting placement agent discounts and offering expenses. The warrants will have an exercise price of CA$5.0768 (or US$3.71) per share, are exercisable immediately and will expire five years following the date of issuance. globenewswire.com - 3 weeks ago
Draganfly Announces Additional Exercise Of Over-Allotment Option Saskatoon, SK., June 06, 2025 (GLOBE NEWSWIRE) -- Draganfly Inc. (NASDAQ: DPRO) (CSE: DPRO) (FSE: 3U8A) (“Draganfly” or the “Company”), a drone solutions, and systems developer, today announced that further to the closing of the Company's US$3.6 million underwritten public offering on May 5, 2025 (the “Offering”), Maxim Group LLC, as underwriter and sole book-running manager, has partially exercised their over-allotment option to purchase an additional 100,000 common shares at the price of US$2.09 per share for aggregate gross proceeds of US$209,000 prior to deducting underwriter discounts and commissions. globenewswire.com - 4 weeks ago
Draganfly Announces Delivery of Flex FPV Systems to Major U.S. Prime Defense Contractor Tampa, Florida, June 03, 2025 (GLOBE NEWSWIRE) -- Draganfly Inc. (NASDAQ: DPRO) (CSE: DPRO) (FSE: 3U8), an award-winning, industry-leading drone solutions and systems developer, is pleased to announce the first deliveries of its revolutionary Flex FPV (First Person View) systems under an order from a major U.S. military prime contractor supporting land systems operations for allied forces. globenewswire.com - 1 month ago
Peter Lambrinakos, O.O.M., CPP, Joins Draganfly's Public Safety Advisory Board, Strengthening Canadian Leadership in Public Safety Veteran leader in public safety, national security, and critical infrastructure protection brings strategic, operational, and innovation expertise to advance Draganfly's public safety mission globenewswire.com - 1 month ago
Draganfly Inc. (DPRO) Q1 2025 Earnings Call Transcript Draganfly Inc. (NASDAQ:DPRO ) Q1 2025 Earnings Conference Call May 8, 2025 5:30 PM ET Company Participants Rolly Bustos - IR Cameron Chell - CEO and President Paul Sun - CFO Rolly Bustos Greetings. Welcome to all the shareholders and stakeholders on today's Draganfly 2025 Q1 earnings call. seekingalpha.com - 1 month ago
Draganfly Inc. (DPRO) Reports Q1 Loss, Misses Revenue Estimates Draganfly Inc. (DPRO) came out with a quarterly loss of $0.44 per share versus the Zacks Consensus Estimate of a loss of $0.48. This compares to loss of $0.50 per share a year ago. zacks.com - 1 month ago
Draganfly Announces First Quarter Results of 2025 Vancouver, BC., May 08, 2025 (GLOBE NEWSWIRE) -- Draganfly Inc. (NASDAQ: DPRO) (CSE: DPRO) (FSE: 3U8) (“Draganfly” or the “Company”), an award-winning, industry-leading drone solutions and systems developer, is pleased to announce its first quarter financial results. globenewswire.com - 1 month ago
Draganfly to Host Shareholder Update Call on May 8, 2025 Saskatoon, SK, May 06, 2025 (GLOBE NEWSWIRE) -- Draganfly Inc. (NASDAQ: DPRO) (CSE: DPRO) (FSE: 3U8A) (“Draganfly” or the “Company”), an award-winning, industry-leading developer of drone solutions and systems, today announced that it will host a shareholder update call on May 8, 2025, at 5:30 p.m. EST. globenewswire.com - 1 month ago
Draganfly Announces Closing of US$3.6 Million Underwritten Public Offering Saskatoon, SK., May 05, 2025 (GLOBE NEWSWIRE) -- Draganfly Inc. (NASDAQ: DPRO) (CSE: DPRO) (FSE: 3U8A) (“Draganfly” or the “Company”), a drone solutions, and systems developer, today announced the closing of its previously announced underwritten public offering (the “Offering”) of 1,715,000 units (the “Units”), with each Unit consisting of one common share and one warrant to purchase one common share (each, a “Warrant”). Each Unit was sold at a public offering price of US$2.10, for gross proceeds of approximately US$3.6 million, before deducting underwriting discounts and offering expenses. The Warrants have an exercise price of CA$3.9779 (or US$2.875) per share, are exercisable immediately and will expire five years following the date of issuance. In addition, the Company granted the Underwriter (as defined below) a 45-day over-allotment option to purchase up to an additional 15% of the number of common shares and/or warrants offered in the Offering, of which the Underwriter has partially exercised its option to purchase an additional 100,000 Warrants. globenewswire.com - 2 months ago
Draganfly Announces Pricing of US$3.6 Million Underwritten Public Offering Saskatoon, SK., May 02, 2025 (GLOBE NEWSWIRE) -- Draganfly Inc. (NASDAQ: DPRO) (CSE: DPRO) (FSE: 3U8A) (“Draganfly” or the “Company”), a drone solutions, and systems developer, today announced the pricing of its previously announced underwritten public offering (the “Offering”) of 1,715,000 units, with each unit consisting of one common share and one warrant to purchase one common share. Each unit is to be sold at a public offering price of US$2.10, for gross proceeds of approximately US$3.6 million, before deducting underwriting discounts and offering expenses. The warrants will have an exercise price of CA$3.9779 (or US$2.875) per share, are exercisable immediately and will expire five years following the date of issuance. In addition, the Company granted the underwriter a 45-day over-allotment option to purchase up to an additional 15 percent of the number of common shares and/or warrants offered in the Offering. globenewswire.com - 2 months ago
8. Profile Summary

Draganfly Inc. DPRO

image
COUNTRY CA
INDUSTRY Aerospace & Defense
MARKET CAP $ 16.1 M
Dividend Yield 0.00%
Description Draganfly Inc. manufactures and sells commercial unmanned aerial vehicles worldwide. Its products include quadcopters, fixed wing aircrafts, ground based robots, and handheld controllers, as well as software used for tracking, live streaming, flight training, and data collection. The company also offers custom engineering and training, simulation consulting, and flight training services, as well as wireless video systems. It serves public safety, agriculture, industrial inspections, security, and mapping and surveying markets. The company was founded in 1998 and is headquartered in Saskatoon, Canada.
Contact 2108 St. George Avenue, Saskatoon, SK, S7M 0K7 https://www.draganfly.com
IPO Date Jan. 8, 2021
Employees 51
Officers Mr. Paul Sun C.F.A., M.B.A., P.Eng. Chief Financial Officer Mr. Paul Mullen Chief Operating Officer Ms. Deborah R. Greenberg Chief Legal, Corporate Service Officer & Corporate Secretary Mr. Cameron B. Chell President, Chief Executive Officer & Director