US · WPRT
Westport Fuel Systems Inc.
- Sector
- Consumer Cyclical · Auto - Parts
- Headquarters
- Vancouver, BC V6P 6G2
- Website
- wfsinc.com
Price · as of 2024-12-31
$2.03
Market cap 34.38M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $111.41 | +5,401.73% |
| Intrinsic Value(DCF) | $1.53 | -24.44% |
| Graham-Dodd Method(GD) | $1.45 | -28.64% |
| Graham Formula(GF) | $0.36 | -82.07% |
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 | $211.10 | $2,633.99 | $0.00 | $0.00 | |
| 2012 | $291.60 | $140.58 | $354.67 | $0.00 | $0.00 |
| 2013 | $177.00 | $70.80 | $9.69 | $0.00 | $0.00 |
| 2014 | $42.60 | $17.04 | $0.00 | $0.00 | $269.77 |
| 2015 | $27.70 | $21.03 | $0.00 | $0.00 | $180.95 |
| 2016 | $8.30 | $6.27 | $112.17 | $0.00 | $0.00 |
| 2017 | $27.40 | $31.60 | $552.18 | $5.42 | $0.00 |
| 2018 | $13.00 | $30.16 | $1,101.33 | $0.00 | $0.00 |
| 2019 | $16.50 | $41.25 | $39.10 | $6.44 | $0.06 |
| 2020 | $97.40 | $1,599.62 | $0.00 | $4.66 | $4.57 |
| 2021 | $14.40 | $34.48 | $0.00 | $18.82 | $26.34 |
| 2022 | $11.60 | $37.03 | $0.00 | $2.19 | $0.00 |
| 2023 | $5.56 | $28.57 | $0.00 | $0.00 | $0.00 |
| 2024 | $3.83 | $111.41 | $0.00 | $1.45 | $0.36 |
AI valuation
Our deep-learning model estimates Westport Fuel Systems Inc.'s (WPRT) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $111.41
- Current price
- $2.03
- AI upside
- +5,401.73%
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
$1.53
-24.44% upside
Graham-Dodd
$1.45
-28.64% upside
Graham Formula
$0.36
-82.07% 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 |
| WPRT | Westport Fuel Systems Inc… | $2.03 | 34.38M | +5,402% | -24% | -29% | -82% | -3.03 | 0.48 | 0.22 | -15.11 | — | 0.51 | 19.05% | -8.16% | -7.22% | -14.68% | -14.46% | -6.75% | 0.39 | -8.82 | 1.55 | 1.01 | -2.88 | -5695.00% | -889.00% | -6615.00% | -14.73% | 0.07 | -5.71% | 0.00% | 0.00% | 18.96% | -3.31 | -8.39 | 0.27 | -4.00 |
| CDRO | Codere Online Luxembourg,… | $8.10 | 369.69M | +864% | +724% | -86% | -62% | 54.98 | 12.27 | 1.47 | 52.33 | — | 12.27 | 96.15% | 2.16% | 1.95% | 23.76% | -12.66% | 7.24% | 0.22 | — | 1.40 | 1.35 | -7.40 | -24981.00% | 2416.00% | -13118.00% | 1.25% | 0.09 | -14.81% | 0.00% | 0.00% | 0.00% | 57.01 | 66.97 | 1.23 | 3.94 |
| FAT | FAT Brands Inc. | $0.28 | 5.19M | +8,004% | +4,700% | — | — | -0.33 | -0.14 | 0.11 | -118.07 | -0.34 | -0.05 | 25.38% | -8.81% | -32.03% | 53.36% | -4.94% | -14.18% | -3.24 | -0.38 | 0.30 | 0.14 | -113.18 | 9829.00% | 2335.00% | 3841.00% | -126.04% | -0.19 | -7.58% | 27.63% | -9.10% | 27.63% | -28.99 | -19.15 | 2.55 | -0.35 |
| FRSX | Foresight Autonomous Hold… | $2.65 | 11.58M | +83,260% | +141% | — | +12,655% | -0.17 | 0.31 | 4.27 | 0.30 | — | 0.31 | 60.55% | -2907.34% | -2554.59% | -103.81% | -1826.51% | -76.67% | 0.26 | -1408.44 | 4.50 | 4.31 | 0.44 | -5632.00% | -1227.00% | -2613.00% | -596.50% | -6.34 | -1601.87% | 0.00% | 0.00% | 0.00% | 0.29 | 0.34 | -8.55 | -21.95 |
| LESL | Leslie's, Inc. | $1.10 | 10.25M | +18,726% | -13% | — | — | -0.09 | -0.05 | 0.02 | -7.11 | -0.01 | -0.04 | 35.40% | 1.12% | -19.08% | 81.00% | 2.14% | -26.45% | -2.48 | 0.22 | 1.57 | 0.42 | -6.95 | 88115.00% | -663.00% | -12768.00% | -75.08% | 0.04 | -2.56% | 0.00% | 0.00% | 0.00% | 69.41 | -58.17 | 0.78 | 0.96 |
| MKDW | MKDWELL Tech Inc. | $2.40 | 11.49M | +1,228% | +165% | — | +116% | -86.86 | -65.14 | 137.18 | -127.18 | -138.55 | -57.93 | 8.29% | -141.28% | -125.96% | 174.73% | -59.78% | -34.95% | -1.94 | -7.10 | 0.29 | 0.25 | -3.43 | 6269.00% | -4554.00% | 5155.00% | -1.15% | -0.28 | -66.61% | 0.00% | 0.00% | 0.00% | -99.79 | -89.57 | 140.98 | 7.65 |
| NDLS | Noodles & Company | $5.87 | 34.35M | +2,595% | -23% | — | — | -1.78 | -11.57 | 0.13 | 275.55 | -0.63 | -4.88 | 34.25% | -5.63% | -7.34% | -335.60% | -9.14% | -10.45% | -52.25 | -3.31 | 0.31 | 0.08 | 225.42 | 28095.00% | -201.00% | -1361.00% | -32.85% | 0.12 | -6.98% | 0.00% | 0.00% | 8.65% | -12.78 | -16.74 | 0.72 | 0.39 |
| NTRP | NextTrip, Inc. | $2.87 | 21.07M | — | +29,386% | — | — | -0.90 | 1.24 | 18.22 | -0.98 | — | 2.24 | 0.66% | -1478.48% | -2018.28% | — | — | — | 0.08 | -12.59 | 0.96 | 0.42 | 0.06 | — | — | — | -61.48% | -1.98 | — | 0.00% | 0.00% | 0.00% | -1.17 | -1.54 | 17.23 | -5.13 |
| NTZ | Natuzzi S.p.A. | $3.02 | 33.26M | +3,500% | -37% | — | — | -2.82 | 0.83 | 0.14 | 8.66 | — | 0.94 | 36.29% | -1.97% | -4.75% | -25.74% | -4.62% | -4.81% | 1.85 | -0.80 | 0.91 | 0.42 | 5.55 | -345.00% | -299.00% | -1080.00% | -7.97% | 0.01 | -2.63% | 0.00% | 0.00% | 0.00% | -19.81 | -34.86 | 0.39 | 0.89 |
| TBHC | The Brand House Collectiv… | $1.08 | 24.26M | +494% | -56% | — | — | -0.67 | -0.82 | 0.04 | -28.84 | — | -0.82 | 27.64% | -3.18% | -5.24% | 291.10% | -8.16% | -9.39% | -10.18 | -2.36 | 0.60 | 0.04 | -26.65 | -1806.00% | -583.00% | 1239.00% | -139.16% | -0.13 | -12.59% | 0.00% | 0.00% | 0.00% | -14.63 | -9.49 | 0.47 | 0.23 |
| VNCE | Vince Holding Corp. | $3.10 | 41.35M | +1,785% | -80% | — | — | -1.02 | 0.46 | 0.07 | -8.22 | — | 0.46 | 49.47% | -5.85% | -6.49% | -42.84% | -8.51% | -8.51% | 2.93 | -2.61 | 1.31 | 0.46 | -7.09 | -17402.00% | 19.00% | 980389.00% | 92.02% | 0.30 | 10.52% | 0.00% | 0.00% | 32.91% | -8.22 | 7.92 | 0.48 | -5.77 |
About Westport Fuel Systems Inc.
Westport Fuel Systems Inc. engages in the engineering, manufacturing, and supplying alternative fuel systems and components for use in transportation applications worldwide. The company operates through Original Equipment Manufacturer and Independent Aftermarket segments. It offers alternative fuel systems and components, which include a range of alternative fuels, such as liquefied petroleum gas, compressed natural gas, liquefied natural gas, renewable natural gas, and hydrogen; and independent aftermarket, light and heavy-duty original equipment manufacturers (OEMs) and delayed OEMs, electronics, hydrogen, and fuel storage activities. The company also provides Westport High Pressure Direct Injection 2.0, a fully integrated fuel systems that enables diesel engines using primarily natural gas fuel to match the power, torque, and fuel economy benefits found in traditional compression ignition diesel engines, which reduces greenhouse gas emissions. Its products and services are used for passenger cars; light-, medium-, and heavy-duty trucks; and cryogenics and hydrogen applications under the Cummins Westport, BRC Gas Equipment, Westport, OMVL, Prins, GFi Control systems, Emer, Zavoli, TA Gas Technology, Valtek, and AFS brands. The company was formerly known as Westport Innovations Inc. and changed its name to Westport Fuel Systems Inc. in June 2016. Westport Fuel Systems Inc. was incorporated in 1995 and is headquartered in Vancouver, Canada.
- CEO
- Daniel Sceli
- Employees
- 1.51K
- Beta
- 2.16
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($1.53 ÷ $2.03) − 1 = -24.44% (DCF, example).