US · KSCP
Knightscope, Inc.
- Sector
- Industrials · Security & Protection Services
- Headquarters
- Mountain View, CA 94043
- Website
- knightscope.com
Price · as of 2024-12-31
$3.13
Market cap 32.5M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $12.89 | +311.82% |
| Intrinsic Value(DCF) | $2.07 | -33.87% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $74.48 | +2,279.52% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | $0.00 | $0.00 | |||
| 2020 | $0.00 | $0.00 | |||
| 2021 | $253.50 | $180.69 | $0.00 | $0.00 | $0.00 |
| 2022 | $51.50 | $32.94 | $1.32 | $0.00 | $0.00 |
| 2023 | $23.25 | $10.71 | $131,781.16 | $0.00 | $0.00 |
| 2024 | $5.10 | $12.89 | $1.80 | $0.00 | $74.48 |
AI valuation
Our deep-learning model estimates Knightscope, Inc.'s (KSCP) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $12.89
- Current price
- $3.13
- AI upside
- +311.82%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$2.07
-33.87% upside
Graham-Dodd
—
— upside
Graham Formula
$74.48
+2,279.52% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| KSCP | Knightscope, Inc. | $3.13 | 32.5M | +312% | -34% | — | +2,280% | -0.47 | 0.94 | 1.37 | -0.35 | — | 1.17 | -34.23% | -274.67% | -293.70% | -271.81% | -323.32% | -124.06% | 0.36 | -70.16 | 1.83 | 1.57 | 0.20 | -3459.00% | -1557.00% | -2316.00% | -152.44% | -2.72 | -245.08% | 0.00% | 0.00% | 39.83% | -0.32 | -0.42 | 0.87 | -11.68 |
| APWC | Asia Pacific Wire & Cable… | $1.67 | 34.38M | +22,205% | -60% | +401% | +89% | 3.69 | 0.22 | 0.07 | 1.79 | — | 0.22 | 7.42% | 2.12% | 0.74% | 6.01% | 4.29% | 2.65% | 0.20 | 4.34 | 2.51 | 1.29 | -0.17 | -1053.00% | 1102.00% | -29288.00% | 57.82% | 0.22 | 12.27% | 0.00% | 0.00% | 60.17% | 3.16 | 1.58 | 0.07 | 2.49 |
| BGSF | BGSF, Inc. | $6.08 | 68.09M | +332% | -79% | — | -78% | -10.36 | 0.42 | 0.13 | 9.56 | — | -24.73 | 34.08% | 0.45% | -1.22% | -3.98% | 0.76% | -2.03% | 0.63 | 0.25 | 1.75 | 1.65 | 5.71 | -6737.00% | -1299.00% | 2783.00% | 65.73% | 0.94 | 15.79% | 4.74% | -49.10% | 55.71% | 70.82 | 3.78 | 0.32 | 2.41 |
| CSTE | Caesarstone Ltd. | $1.37 | 47.36M | +2,256% | -4% | +33% | +1,034% | -2.63 | 0.41 | 0.25 | -6.96 | — | 0.41 | 21.81% | -9.45% | -9.66% | -14.38% | -12.26% | -7.61% | 0.49 | -10.10 | 2.30 | 1.28 | -3.86 | -6390.00% | -2159.00% | -6125.00% | 18.99% | 0.21 | 6.28% | 0.00% | 0.00% | 10.50% | -3.43 | 6.69 | 0.32 | 1.65 |
| EDRY | EuroDry Ltd. | $21.98 | 62.13M | +54% | -10% | +19% | -60% | -14.79 | 0.68 | 1.21 | 12.40 | — | 0.68 | 12.27% | -2.24% | -8.16% | -4.49% | -0.63% | -1.97% | 1.10 | -0.17 | 1.53 | 1.43 | 6.95 | -5621.00% | -1444.00% | -23774.00% | 8.56% | 0.68 | 2.91% | 0.00% | 0.00% | 31.84% | -122.54 | 26.58 | 2.74 | 0.79 |
| SDST | Stardust Power Inc. | $3.43 | 29.04M | — | — | — | — | -1.25 | -1.53 | — | -2.40 | -0.28 | -1.53 | 0.00% | — | — | 205.48% | 359.06% | -394.35% | -0.52 | -2.36 | 0.09 | 0.06 | -0.56 | 45000.00% | — | 30092.00% | -41.68% | -0.39 | 247.10% | 0.00% | 0.00% | 0.03% | -2.16 | -3.13 | — | -17.15 |
| SKYH | Sky Harbour Group Corpora… | $8.78 | 668.56M | +188% | -53% | — | — | -4.91 | 2.53 | 17.86 | -10.83 | -6.17 | 2.61 | 38.22% | -138.30% | -306.42% | -61.97% | -6.56% | -11.20% | 3.10 | -28.55 | 5.63 | 2.26 | -5.58 | 7959.00% | 9486.00% | 3721.00% | -33.25% | -0.40 | -28.14% | 0.00% | 0.00% | 0.00% | -26.65 | -6.21 | 36.86 | 0.37 |
| SPCB | SuperCom Ltd. | $8.47 | 39.67M | +4,476% | -49% | -46% | -46% | 18.51 | 1.05 | 0.44 | 7.23 | — | -12.65 | 48.43% | -2.81% | 2.39% | 8.01% | -2.10% | 1.46% | 2.63 | -0.43 | 7.01 | 4.35 | 5.06 | -10319.00% | 401.00% | -1901.00% | -37.95% | -0.35 | -12.57% | 0.00% | 0.00% | 20.95% | -50.75 | -8.49 | 1.43 | -1.89 |
| XOS | Xos, Inc. | $2.11 | 17.99M | +249% | +9,540% | — | — | -0.64 | 0.96 | 0.57 | -1.58 | — | 0.96 | 7.09% | -81.97% | -89.63% | -127.30% | -70.74% | -52.24% | 1.28 | -214.36 | 1.76 | 0.86 | -0.79 | -4897.00% | 2569.00% | 2072.00% | -152.60% | -1.05 | -75.71% | 0.00% | 0.00% | 0.00% | -1.40 | -1.31 | 1.15 | -3.13 |
About Knightscope, Inc.
Knightscope, Inc. designs, develops, builds, deploys, and supports physical security technologies in the United States. The company's solutions combine the physical presence of autonomous security robots (ASR) with real-time on-site data collection and analysis, and a human-machine interface to reduce crime. Its products include K3 and K5 ASRs designed to roam a geo-fenced area autonomously by utilizing numerous sensors and lasers, either on a random basis or based on a particular patrolling algorithm to navigate around people, vehicles, and objects in dynamic indoor or outdoor environments; K1, an ASR for used in indoors or outdoors and at ingress/egress points for both people and vehicles; and K7, a multi-terrain ASR. The company also develops and operates the Knightscope security operations center (KSOC), a browser-based interface, which allows real-time data access service to its clients for alert of an abnormal event; and Knightscope network operations center (KNOC), a custom set of tools that enables it to manage and monitor the network of ASRs with alerts related to critical indicators and statistics, including charging, software, navigation, and temperatures, as well as to execute over-the-air software upgrades, patches, and other related items. In addition, it offers Knightscope+ remote monitoring, an optional service for clients that operate without a fully staffed 24/7 security operations center. The company serves law enforcement agencies, hospitals, and security teams. Knightscope, Inc. was incorporated in 2013 and is headquartered in Mountain View, California.
- CEO
- William Santana Li
- Employees
- 71
- Beta
- 1.76
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($2.07 ÷ $3.13) − 1 = -33.87% (DCF, example).