US · WKHS
Workhorse Group Inc.
- Sector
- Consumer Cyclical · Auto - Manufacturers
- Headquarters
- Loveland, OH 45140
- Website
- workhorse.com
Price · as of 2024-12-31
$3.25
Market cap 2.31M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $164.26 | +4,954.15% |
| Intrinsic Value(DCF) | $21.43 | +559.38% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $2,022.16 | +62,120.37% |
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 | $16,500.00 | ||||
| 2011 | $11,400.00 | $9,119.92 | $0.00 | $0.00 | $0.00 |
| 2012 | $7,350.00 | $46,778.41 | $22.29 | $0.00 | $0.00 |
| 2013 | $3,600.00 | $2,452.50 | $0.00 | $0.00 | $5,075.96 |
| 2014 | $10,800.00 | $4,735.60 | $0.00 | $0.00 | $0.00 |
| 2015 | $20,580.00 | $8,788.19 | $21.46 | $0.00 | $1,655.50 |
| 2016 | $8,040.00 | $5,910.47 | $2,231,372.93 | $0.00 | $0.00 |
| 2017 | $8,670.00 | $4,228.48 | $2,345,768.58 | $0.00 | $0.00 |
| 2018 | $2,721.00 | $3,087.42 | $7.48 | $0.00 | $14,641.08 |
| 2019 | $8,400.00 | $3,386.86 | $0.00 | $0.00 | $5,817.22 |
| 2020 | $50,610.00 | $20,534.90 | $607.27 | $2,003.00 | $50,000.42 |
| 2021 | $10,230.00 | $4,283.70 | $0.00 | $0.00 | $113,892.20 |
| 2022 | $4,770.00 | $2,005.91 | $0.00 | $0.00 | |
| 2023 | $930.00 | $372.00 | $317.59 | $0.00 | $0.00 |
| 2024 | $52.20 | $164.26 | $3.06 | $0.00 | $2,022.16 |
AI valuation
Our deep-learning model estimates Workhorse Group Inc.'s (WKHS) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $164.26
- Current price
- $3.25
- AI upside
- +4,954.15%
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
$21.43
+559.38% upside
Graham-Dodd
—
— upside
Graham Formula
$2,022.16
+62,120.37% 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 |
| WKHS | Workhorse Group Inc. | $3.25 | 2.31M | +4,954% | +559% | — | +62,120% | -1.01 | 2.32 | 15.54 | -1.60 | — | 2.32 | -335.92% | -1116.73% | -1538.46% | -159.80% | -103.38% | -86.44% | 0.37 | -3.32 | 1.18 | 0.11 | -0.17 | -6541.00% | -4947.00% | -6355.00% | -50.25% | -1.05 | -72.36% | 0.00% | 0.00% | 0.17% | -1.56 | -2.23 | 17.38 | -13.91 |
| CENN | Cenntro Electric Group Li… | $0.12 | 6.07M | +40,430% | +208% | — | — | -0.63 | 0.36 | 0.90 | -1.28 | — | 0.39 | 24.31% | -101.74% | -143.36% | -44.97% | -30.72% | -28.24% | 0.29 | -173.37 | 2.26 | 0.73 | -0.33 | -1854.00% | 20020.00% | -6696.00% | -78.88% | -0.73 | -21.45% | 0.00% | 0.00% | 0.00% | -1.19 | -1.71 | 1.21 | -3.28 |
| CREV | Carbon Revolution Public … | $0.40 | 775.17K | +10,181% | +1,594,682% | — | — | — | — | — | — | — | — | -155.07% | -235.94% | -309.38% | 0.00% | -3609.91% | 0.00% | -0.59 | -6.46 | 0.86 | 0.39 | -0.55 | -10000.00% | 8677.00% | 44685.00% | — | -1.14 | -2182.27% | — | — | — | — | — | — | — |
| ECDA | ECD Automotive Design, In… | $0.01 | 3.77K | +142,510,592% | +1,010,362% | — | — | -10.72 | -6.08 | 4.59 | -31.83 | -1.98 | -5.69 | 23.40% | -15.25% | -42.80% | 74.29% | 158.09% | -49.53% | -1.00 | -0.73 | 0.68 | 0.08 | -3.91 | 54000.00% | 2910.00% | 7593.00% | -8.48% | -0.52 | 403.03% | 0.00% | 0.00% | 0.00% | -34.64 | -13.59 | 5.28 | 0.50 |
| FLYE | Fly-E Group, Inc. Common … | $2.04 | 1.93M | +46,145% | +1,096% | — | +543% | -55.58 | 29.91 | 11.57 | 253.61 | — | 32.07 | 41.10% | -17.93% | -20.81% | -63.69% | -17.57% | -16.88% | 1.94 | -11.24 | 1.10 | 0.17 | 14.81 | -35581.00% | -2105.00% | -111575.00% | -4.45% | -0.79 | -50.41% | 0.00% | 0.00% | 0.00% | -68.49 | -23.87 | 12.28 | 7.71 |
| GORV | Lazydays Holdings, Inc. | $0.42 | 1.57M | +1,382,596% | +1,323% | — | +663,880% | -0.06 | 0.11 | 0.01 | -5.01 | — | 0.30 | 18.46% | -11.35% | -20.65% | -118.87% | -14.19% | -22.31% | 5.52 | -2.11 | 0.93 | 0.14 | -4.90 | -83.00% | -1950.00% | -15719.00% | 736.21% | 0.25 | 10.80% | 0.00% | 0.00% | 1491.10% | -4.85 | 6.37 | 0.55 | 0.53 |
| INEO | INNEOVA Holdings Ltd | $0.77 | 7.6M | +3,927% | -60% | +29% | -99% | 874.13 | 0.79 | 0.12 | 13.21 | — | 0.79 | 18.73% | 1.34% | 0.01% | 0.14% | 1.41% | 0.02% | 2.30 | 0.63 | 1.29 | 0.64 | 9.61 | -9947.00% | -200.00% | 6333.00% | 27.07% | 0.09 | 8.52% | 0.00% | 0.00% | 0.00% | 32.71 | 13.55 | 0.44 | 1.99 |
| LOBO | Lobo EV Technologies Ltd. | $0.53 | 6.34M | +11,810% | -8% | +38% | — | -10.39 | 0.94 | 0.41 | 15.15 | — | 1.04 | 11.59% | -9.17% | -3.84% | -11.30% | -21.64% | -3.87% | 0.26 | -97142.90 | 1.52 | 0.21 | 1.60 | -17333.00% | 3692.00% | 2001.00% | -37.11% | -0.21 | -36.31% | 0.00% | 0.00% | 10.99% | -5.06 | -3.01 | 0.46 | 1.38 |
| SOND | Sonder Holdings Inc. | $0.00 | 1.33K | +73,329,902% | +939,900% | — | — | -0.12 | -0.06 | 0.04 | -362.88 | — | -0.06 | 39.28% | -29.39% | -36.07% | 55.15% | -16.24% | -16.86% | -3.21 | -5.34 | 0.29 | 0.10 | -355.89 | -2807.00% | 319.00% | 735.00% | -488.76% | -0.38 | -11.87% | 0.00% | 0.00% | 1052.79% | -7.70 | -10.62 | 2.26 | -2.17 |
| YJ | Yunji Inc. | $1.51 | 7.43M | +76% | +109% | +774% | +5,748% | -0.52 | 0.06 | 0.15 | 1.39 | — | 0.07 | 49.40% | -32.63% | -29.48% | -10.86% | -17.59% | -8.47% | 0.01 | 26.75 | 1.97 | 1.67 | 2.01 | -2530.00% | -3476.00% | 5878.00% | -499.12% | -0.48 | -41.12% | 0.00% | 0.00% | 0.00% | 1.06 | 0.45 | -0.34 | -6.13 |
About Workhorse Group Inc.
Workhorse Group Inc., a technology company, engages in design, manufacture, and sale of zero-emission commercial vehicles in the United States. The company offers electric and range-extended medium-duty delivery trucks under the Workhorse brand; and HorseFly Unmanned Aerial System, a custom-designed purpose-built all-electric drone system. It also provides Metron, an air delivery application that tracks the performance of various the vehicles deployed. The company was formerly known as AMP Holding Inc. and changed its name to Workhorse Group Inc. in April 2015. Workhorse Group Inc. was founded in 2007 and is headquartered in Loveland, Ohio.
- CEO
- Scott W. Griffith
- Employees
- 143
- Beta
- 2.60
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($21.43 ÷ $3.25) − 1 = +559.38% (DCF, example).