US · WKSP
Worksport Ltd.
- Sector
- Consumer Cyclical · Auto - Parts
- Headquarters
- West Seneca, ON L5N 6P8
- Website
- worksport.com
Price · as of 2024-12-31
$1.09
Market cap 6.94M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $71.82 | +6,488.99% |
| Intrinsic Value(DCF) | $11,490.55 | +1,054,078.9% |
| 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 | $780.00 | ||||
| 2013 | $672.00 | $3,849.62 | $0.00 | $0.00 | $0.00 |
| 2014 | $612.00 | $76,214.90 | $0.00 | $0.00 | $0.00 |
| 2015 | $360.00 | $1,685.29 | $0.00 | $0.00 | $0.00 |
| 2016 | $48.00 | $1,330.99 | $0.00 | $0.00 | $69.99 |
| 2017 | $18.00 | $335.29 | $0.00 | $0.00 | $0.00 |
| 2018 | $20.40 | $70.41 | $0.00 | $0.00 | $0.00 |
| 2019 | $40.00 | $895.36 | $26,731.39 | $0.00 | $0.00 |
| 2020 | $91.00 | $860.47 | $0.18 | $0.00 | $30.53 |
| 2021 | $22.01 | $85.00 | $2.02 | $0.00 | $2.43 |
| 2022 | $16.00 | $30.52 | $1.04 | $0.00 | $88.13 |
| 2023 | $10.00 | $308.81 | $0.35 | $0.00 | $0.00 |
| 2024 | $5.95 | $71.82 | $123,448.41 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates Worksport Ltd.'s (WKSP) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $71.82
- Current price
- $1.09
- AI upside
- +6,488.99%
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
$11,490.55
+1,054,078.9% 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 |
| WKSP | Worksport Ltd. | $1.09 | 6.94M | +6,489% | +1,054,079% | — | — | -1.02 | 0.95 | 1.94 | -1.26 | -0.35 | 1.00 | 10.67% | -182.29% | -190.51% | -90.83% | -82.03% | -62.54% | 0.32 | -21.30 | 3.30 | 1.61 | -0.05 | 28933.00% | 45467.00% | -3171.00% | -64.75% | -3.19 | -56.57% | 0.00% | 0.00% | 12.98% | -1.11 | -1.61 | 2.03 | -3.63 |
| BYAH | Park Ha Biological Techno… | $1.84 | 1.25M | +35,232% | +5,489% | +304% | +152% | 264.43 | 84.02 | 53.13 | 154.42 | — | 84.45 | 91.80% | 33.32% | 20.09% | 38.00% | 92.14% | 17.90% | 0.05 | — | 1.87 | 1.09 | -0.58 | -4369.00% | -314.00% | 74238.00% | 0.69% | 0.63 | 168.38% | 0.00% | 0.00% | 0.00% | 158.83 | 144.09 | 52.93 | 50.40 |
| EFOI | Energy Focus, Inc. | $1.75 | 10.04M | +8,678% | -41% | — | +14% | -8.04 | 4.36 | 2.62 | -8.15 | — | 4.36 | 14.38% | -37.90% | -32.55% | -53.03% | -69.30% | -20.01% | 0.13 | -368.40 | 2.11 | 0.56 | 0.11 | -7576.00% | -1499.00% | -4753.00% | -10.35% | -0.53 | -49.51% | 0.00% | 0.00% | 3.82% | -6.81 | -9.53 | 2.58 | -35.45 |
| JZXN | Jiuzi Holdings, Inc. | $1.15 | 1.6M | — | +1,023% | — | +110,113% | -0.06 | 0.04 | 0.22 | 0.31 | — | 0.04 | 0.70% | -46.20% | -353.52% | — | — | — | 0.06 | -12.41 | 5.79 | 1.89 | 0.37 | — | — | — | -170.82% | -0.35 | — | 0.00% | 0.00% | 0.00% | 2.31 | 2.86 | -1.07 | -6.18 |
| KXIN | Kaixin Auto Holdings | $0.57 | 237.86K | +22,992% | — | — | — | -0.04 | 0.12 | — | -0.01 | — | -0.22 | 0.00% | — | — | -106.90% | -49.11% | -74.37% | 0.08 | -55.97 | 0.33 | 0.26 | 0.04 | -8145.00% | -10000.00% | 2133.00% | -185.76% | -0.33 | -7.97% | 0.00% | 0.00% | 134.46% | -0.02 | -0.10 | — | -24.22 |
| LGCB | Linkage Global Inc Ordina… | $1.77 | 17.99M | +15,402% | -54% | — | -58% | -241.59 | 107.90 | 349.16 | -418.99 | — | 107.90 | 71.65% | -90.43% | -144.52% | -1.38% | -0.76% | -0.77% | 0.24 | -1.89 | 5.08 | 1.82 | -0.76 | -5894.00% | -9967.00% | -9801.00% | -0.27% | -1.14 | -0.80% | 0.00% | 0.00% | 7.68% | -386.81 | -367.22 | 349.80 | 210.95 |
| LVLU | Lulu's Fashion Lounge Hol… | $15.45 | 42.83M | +95% | -79% | — | -99% | -90.46 | 374.11 | 15.83 | -109.00 | -51.19 | -334.32 | 41.23% | -16.58% | -17.50% | -148.78% | -71.87% | -42.92% | 2.94 | -41.22 | 0.69 | 0.15 | -0.76 | 17671.00% | -1106.00% | -10202.00% | -0.01% | 0.03 | -0.37% | 0.00% | 0.00% | 0.04% | -96.13 | -18447.05 | 15.94 | 29.50 |
| RENT | Rent the Runway, Inc. | $5.97 | 25.88M | +8,589% | -61% | — | — | -0.28 | -0.11 | 0.06 | 4.21 | — | -0.11 | 22.11% | -15.45% | -22.83% | 45.87% | -34.88% | -13.39% | -2.09 | -1.95 | 1.98 | 1.63 | 3.95 | -4411.00% | 268.00% | -5855.00% | -204.86% | 0.27 | -30.01% | 0.00% | 0.00% | 0.00% | -6.83 | -7.94 | 1.06 | -2.66 |
About Worksport Ltd.
Worksport Ltd., through its subsidiary, designs, manufactures, and distributes truck tonneau covers in Canada and the United States. The company offers soft cover (SC) and tough cover (TC) tonneau covers, including SC3, a tri-fold cover that seals around the truck bed with a rubber gasket designed to protect cargo from moisture and debris; SC3pro that allows the operator to open the cover by pulling a release cable; and TC3, a thick aluminum tri-cover panel with a honey-comb core coated in a durable black scratch-resistant powder coating. It is also developing TerraVis, a solar cover tonneau cover that gives rechargeable portable power to pickup truck owners. The company distributes its products through wholesalers and online retail channels. It serves private labels and original equipment manufacturers. Worksport Ltd. has a collaboration agreement with Greatcell Energy Pty Ltd. The company was formerly known as Franchise Holdings International, Inc. and changed its name to Worksport Ltd. in May 2020. Worksport Ltd. is based in Vaughan, Canada.
- CEO
- Steven F. Rossi
- Employees
- 80
- Beta
- 0.10
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($11,490.55 ÷ $1.09) − 1 = +1,054,078.9% (DCF, example).