US · SPAI
Safe Pro Group Inc. Common Stock
- Sector
- Industrials · Aerospace & Defense
- Headquarters
- Aventura, FL 33160
- Website
- safeprogroup.com
Price · as of 2024-12-31
$4.50
Market cap 77.99M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $48.06 | +968% |
| Intrinsic Value(DCF) | $1.70 | -62.22% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
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 | |||||
| 2020 | |||||
| 2021 | |||||
| 2022 | |||||
| 2023 | $0.00 | $5.17 | |||
| 2024 | $3.27 | $48.06 | $27,138.67 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates Safe Pro Group Inc. Common Stock's (SPAI) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $48.06
- Current price
- $4.50
- AI upside
- +968%
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
$1.70
-62.22% upside
Graham-Dodd
—
— upside
Graham Formula
—
— 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 |
| SPAI | Safe Pro Group Inc. Commo… | $4.50 | 77.99M | +968% | -62% | — | — | -6.40 | 12.27 | 21.91 | -6.82 | -58.86 | 22.62 | 41.77% | -329.71% | -342.46% | -262.92% | -333.24% | -177.29% | 0.17 | -23.33 | 3.08 | 2.34 | 0.19 | 1087.00% | 13637.00% | 12280.00% | -9.53% | -4.58 | -211.15% | 0.00% | 0.00% | 2.63% | -6.46 | -10.20 | 21.31 | 18.60 |
| BAER | Bridger Aerospace Group H… | $2.43 | 134.97M | +1,731% | +310% | — | — | -6.07 | 1.77 | 0.96 | 10.78 | — | 3.55 | 41.72% | 5.39% | -15.79% | -38.72% | 2.28% | -5.52% | 3.97 | 0.22 | 2.73 | 1.94 | 6.97 | -1900.00% | 4783.00% | -11101.00% | 5.58% | 0.40 | 2.37% | 0.00% | 0.00% | 19.52% | 50.34 | 50.79 | 2.71 | -1.26 |
| CODA | Coda Octopus Group, Inc. | $13.56 | 152.83M | +337% | +133% | -51% | +2% | 27.86 | 1.98 | 4.33 | 12.57 | 178.33 | 2.24 | 66.49% | 17.08% | 15.55% | 7.42% | 11.16% | 6.77% | 0.01 | — | 8.86 | 6.32 | -4.10 | 1562.00% | 3075.00% | 22475.00% | 5.25% | 1.28 | 19.84% | 0.00% | 0.00% | 5.41% | 19.13 | 14.37 | 3.27 | 12.22 |
| DHX | DHI Group, Inc. | $2.49 | 117.42M | +7,522% | -56% | — | -83% | -9.05 | 1.29 | 0.96 | 70.65 | — | -2.94 | 84.66% | -8.90% | -10.57% | -12.94% | -7.18% | -6.60% | 0.49 | -4.63 | 0.44 | 0.38 | 18.59 | -545714.00% | -993.00% | 9391.00% | 11.28% | 0.38 | 9.47% | 0.00% | 0.00% | 9.26% | -14.59 | 12.03 | 1.30 | 1.07 |
| EVLV | Evolv Technologies Holdin… | $5.30 | 925.47M | +390% | +347% | — | — | -9.19 | 4.22 | 4.78 | -12.83 | — | 4.22 | 57.08% | -79.24% | -52.01% | -40.93% | -136.90% | -19.06% | 0.22 | — | 1.26 | 0.84 | 0.31 | -5211.00% | 2916.00% | -1734.00% | -13.73% | -0.32 | -113.38% | 0.00% | 0.00% | 0.00% | -5.71 | -6.90 | 4.53 | -0.39 |
| FLX | BingEx Limited | $2.57 | 58.72M | +259% | +66% | -96% | — | -9.88 | 1.94 | 0.32 | -32.58 | -2.46 | 1.94 | 10.98% | -0.58% | -3.28% | 17.39% | 1.62% | -13.10% | 0.06 | — | 1.87 | 1.72 | 24.11 | 40200.00% | -134.00% | -9754.00% | 0.07% | 0.00 | -0.07% | 0.00% | 0.00% | 0.00% | -28.82 | 708.90 | 0.17 | 2.81 |
| HOVR | New Horizon Aircraft Ltd. | $1.94 | 85.85M | — | — | — | — | 8.75 | 17.56 | — | -2.82 | — | 18.66 | 0.00% | — | — | -67.78% | 110.44% | 77.87% | 0.01 | — | 6.16 | 5.76 | 0.56 | -12237.00% | — | 16881.00% | -20.78% | -7.02 | 76.86% | 0.00% | 0.00% | 12.70% | -2.79 | -4.02 | — | -1.24 |
| NNBR | NN, Inc. | $1.51 | 75.95M | +1,684% | -28% | — | — | -3.46 | 1.78 | 0.29 | 15.02 | — | 4.39 | 14.96% | -5.93% | -8.24% | -27.60% | -8.51% | -7.91% | 2.64 | -1.19 | 2.00 | 1.10 | 8.63 | -1778.00% | -511.00% | -18187.00% | -5.47% | 0.13 | -2.24% | 0.00% | 0.00% | 9.14% | -11.30 | -42.96 | 0.67 | 0.22 |
| OPXS | Optex Systems Holdings, I… | $12.95 | 89.84M | +542% | +79% | -44% | +67% | 19.11 | 4.05 | 2.38 | 12.27 | 55.33 | 4.05 | 29.17% | 17.25% | 12.45% | 23.88% | 28.23% | 18.52% | 0.08 | — | 5.64 | 2.43 | -0.59 | 3455.00% | 2160.00% | 1275400.00% | 6.53% | 1.52 | 31.39% | 0.00% | 0.00% | 7.04% | 13.16 | 14.60 | 2.27 | 13.36 |
| TUSK | Mammoth Energy Services, … | $2.31 | 111.33M | +2,505% | -66% | — | +5,383% | -0.46 | 0.37 | 0.50 | -0.31 | -0.01 | 0.39 | -4.20% | -70.62% | -110.32% | -58.16% | -35.14% | -38.30% | 0.07 | -5.27 | 1.65 | 1.22 | 0.26 | 641057.00% | -3928.00% | 126479.00% | 172.83% | 1.58 | 45.67% | 0.00% | 0.00% | 94.67% | -0.39 | 0.32 | 0.28 | -1.02 |
About Safe Pro Group Inc. Common Stock
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.
- CEO
- Daniyel Erdberg
- Employees
- 11
- Beta
- 3.71
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($1.70 ÷ $4.50) − 1 = -62.22% (DCF, example).