US · UGRO
urban-gro, Inc.
- Sector
- Industrials · Agricultural - Machinery
- Headquarters
- Lafayette, CO 80026
- Website
- urban-gro.com
Price · as of 2024-12-31
$6.00
Market cap 1.45M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $1,663.83 | +27,630.5% |
| Intrinsic Value(DCF) | $8.21 | +36.83% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $2,224.58 | +36,976.27% |
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 | $0.00 | $0.00 | |||
| 2018 | $0.00 | $0.00 | |||
| 2019 | $150.00 | $342.03 | $6,622.99 | $0.00 | $0.00 |
| 2020 | $207.75 | $203.58 | $312.17 | $0.00 | $0.00 |
| 2021 | $239.75 | $1,861.09 | $1,435,796.73 | $89.31 | $0.00 |
| 2022 | $85.50 | $3,023.15 | $48,744.49 | $0.00 | $0.00 |
| 2023 | $49.62 | $155.24 | $12,459.15 | $0.00 | $0.00 |
| 2024 | $20.52 | $1,663.83 | $0.00 | $0.00 | $2,224.58 |
AI valuation
Our deep-learning model estimates urban-gro, Inc.'s (UGRO) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $1,663.83
- Current price
- $6.00
- AI upside
- +27,630.5%
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
$8.21
+36.83% upside
Graham-Dodd
—
— upside
Graham Formula
$2,224.58
+36,976.27% 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 |
| UGRO | urban-gro, Inc. | $6.00 | 1.45M | +27,631% | +37% | — | +36,976% | -0.31 | -0.46 | 0.29 | -0.57 | -0.54 | -0.44 | 7.17% | -88.81% | -91.22% | 1596.52% | -995.53% | -87.03% | -0.34 | -34.67 | 0.37 | 0.31 | -0.22 | 5783.00% | -4408.00% | -7499.00% | -25.82% | -0.07 | -82.80% | 0.00% | 0.00% | 0.00% | -0.53 | -6.42 | 0.47 | -12.82 |
| ASTC | Astrotech Corporation | $2.81 | 4.94M | +711% | +19% | — | +7,970% | -0.60 | 0.38 | 7.94 | 0.57 | -3.57 | 0.38 | 45.28% | -1404.58% | -1320.31% | -48.68% | -301.86% | -42.86% | 0.12 | — | 8.97 | 7.63 | 0.03 | 1685.00% | -3696.00% | 3378.00% | -165.59% | -5.28 | -282.42% | 0.00% | 0.00% | 0.00% | 0.49 | 0.52 | -6.87 | -12.89 |
| BKYI | BIO-key International, In… | $0.65 | 4.48M | +13,511% | -36% | — | +241% | -0.95 | 1.09 | 0.59 | -1.53 | — | 1.53 | 81.39% | -57.88% | -62.06% | -177.88% | -132.35% | -65.50% | 0.47 | -13.38 | 0.41 | 0.27 | -0.38 | -9270.00% | -1064.00% | -2286.00% | -71.40% | -0.64 | -97.10% | 0.00% | 0.00% | 0.00% | -1.36 | -1.86 | 0.78 | -21.61 |
| DFSC | DEFSEC Technologies Inc. | $1.92 | 2.68M | +7,891% | +14,848% | — | — | -0.33 | 0.41 | 0.64 | 0.27 | — | 0.59 | 35.16% | -183.72% | -194.77% | -209.96% | -473.88% | -103.86% | 0.17 | -35.65 | 3.07 | 2.80 | 0.65 | -9164.00% | 22856.00% | -1142.00% | -256.18% | -2.73 | -423.99% | 0.00% | 0.00% | 171.16% | 0.24 | 0.27 | -0.45 | -6.67 |
| FGL | Founder Group Limited Ord… | $10.51 | 1.94M | +10,975% | +440% | — | +1,903% | -17.94 | 5.92 | 1.12 | -43.83 | — | 5.92 | 6.91% | -6.21% | -5.70% | -35.41% | -13.98% | -5.70% | 2.09 | -2.71 | 0.89 | 0.73 | -7.78 | -11446.00% | -3898.00% | -6091.00% | -7.29% | -0.06 | -20.21% | 0.00% | 0.00% | 0.00% | -21.98 | -16.68 | 1.36 | 1.24 |
| JCSE | JE Cleantech Holdings Lim… | $1.21 | 6.36M | +2,769% | -45% | -9% | -92% | 181.08 | 0.35 | 0.30 | 5.69 | — | 0.35 | 26.94% | -0.16% | 0.17% | 0.19% | -0.06% | 0.09% | 0.61 | -0.06 | 2.55 | 1.02 | 2.44 | -9370.00% | 692.00% | -3127.00% | 13.81% | 0.20 | 3.81% | 11.10% | 2009.40% | 14.43% | -337.48 | 12.66 | 0.53 | 1.31 |
| PMAX | Powell Max Limited Class … | $2.16 | 3.43M | +1,655% | -43% | — | +20% | -19.32 | 16.42 | 9.62 | -28.29 | — | 16.42 | 27.25% | -49.29% | -49.57% | -607.06% | 338.23% | -42.25% | 0.94 | -8.88 | 1.45 | 1.25 | 1.91 | -35077.00% | -2592.00% | -28903.00% | -3.69% | -0.28 | 243.91% | 0.00% | 0.00% | 7.94% | -18.28 | -25.35 | 9.01 | 4.30 |
| RAYA | Erayak Power Solution Gro… | $0.82 | 700.59K | +59,358% | +12,776% | +72% | — | -3530.46 | 148.20 | 130.03 | 43980.39 | — | 148.54 | 13.18% | -5.17% | -3.68% | -4.77% | -6.20% | -2.74% | 0.19 | -10.42 | 2.13 | 0.90 | 51.27 | -17500.00% | 4910.00% | -37296.00% | -0.42% | -1.02 | -68.93% | 0.00% | 0.00% | 0.00% | -2520.38 | -240.06 | 130.18 | 122.80 |
| RVSN | Rail Vision Ltd. | $8.44 | 15.01M | +4,454% | +2,115% | — | — | -8.10 | 14.06 | 191.45 | -26.22 | — | 14.06 | 34.62% | -692.62% | -2362.15% | -299.75% | -1187.86% | -231.60% | 0.03 | -7.02 | 7.36 | 6.62 | 1.89 | -5708.00% | 81549.00% | -898.00% | -3.90% | -3.62 | -1281.27% | 0.00% | 0.00% | 5.81% | -25.79 | -23.91 | 178.59 | 44.62 |
| SUNE | SUNation Energy Inc. | $1.35 | 4.6M | +8,691,655% | +262,042,698% | — | +8,323,120% | -0.01 | 0.03 | 0.00 | -2.07 | — | -0.01 | 35.92% | -21.66% | -27.87% | -109.37% | -38.04% | -30.51% | 2.39 | -3.99 | 0.41 | 0.23 | -2.04 | -9168.00% | -2859.00% | 37892.00% | -2920.11% | -0.23 | -19.57% | 0.00% | 0.00% | 2.81% | -1.61 | -3.12 | 0.35 | -1.38 |
| XPON | Expion360 Inc. | $0.66 | 2.38M | +21,169% | -30% | — | — | -0.05 | 0.24 | 0.11 | -0.09 | 0.00 | 0.24 | 20.54% | -120.07% | -239.64% | -342.64% | -130.18% | -128.30% | 0.41 | -6.92 | 1.34 | 0.20 | -0.04 | 184722.00% | -596.00% | 7260.00% | -1573.46% | -1.64 | -184.70% | 0.00% | 0.00% | 253.63% | -0.16 | -0.11 | 0.19 | -6.83 |
About urban-gro, Inc.
urban-gro, Inc. engages in the designing, engineering, building, and integrating complex environmental equipment systems for indoor controlled environment agriculture (CEA) cultivation and retail facilities in the United States, Canada, and Europe. The company provides architectural design, engineering, and construction services comprising pre-construction, cultivation space programming (CSP), architectural and interior design, engineering, integrated cultivation design, owner's representative/construction management, and general contracting services; and maintenance, training, and support services. It also offers facility and equipment commissioning services; gro-care crop and asset protection services, including training services, equipment maintenance services, asset protection program, and an interactive online operating support system for gro-care and client document delivery and project management; and property condition assessment services. In addition, the company provides integrated equipment systems solutions, such as design, source, and integration of complex environmental equipment systems comprising heating, ventilation, and air conditioning solutions, as well as environmental control, fertigation, irrigation distribution, water treatment, and wastewater reclamation systems; and commercial horticulture lighting solutions, rolling and automated container benching systems, specialty fans, microbial mitigation, and odor reduction systems. Further, it offers value-Added Reselling (VAR) of cultivation equipment systems; and strategic vendor relationships with premier manufacturers. It primarily markets and sells its solutions to clients in the CEA that includes operators and facilitators in the cannabis and produce markets; and commercial sectors comprising food and beverage consumer packaged goods companies, healthcare, higher education, and hospitality. urban-gro, Inc. was founded in 2014 and is based in Lafayette, Colorado.
- CEO
- Bradley John Nattrass
- Employees
- 130
- Beta
- 1.85
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($8.21 ÷ $6.00) − 1 = +36.83% (DCF, example).