US · WRAP
Wrap Technologies, Inc.
- Sector
- Technology · Hardware, Equipment & Parts
- Headquarters
- Miami, AZ 85281
- Website
- wrap.com
Price · as of 2024-12-31
$1.58
Market cap 91.59M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $33.45 | +2,017.09% |
| Intrinsic Value(DCF) | $4.15 | +162.66% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $2.23 | +41.14% |
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 | $5.95 | ||||
| 2019 | $6.18 | $380.60 | $0.18 | $0.00 | $0.00 |
| 2020 | $5.93 | $65.13 | $0.67 | $0.00 | $0.00 |
| 2021 | $1.84 | $34.10 | $77.02 | $0.00 | $0.00 |
| 2022 | $1.85 | $27.50 | $1.44 | $0.00 | $0.00 |
| 2023 | $3.21 | $26.48 | $0.00 | $0.00 | $10.45 |
| 2024 | $2.11 | $33.45 | $0.00 | $0.00 | $2.23 |
AI valuation
Our deep-learning model estimates Wrap Technologies, Inc.'s (WRAP) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $33.45
- Current price
- $1.58
- AI upside
- +2,017.09%
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
$4.15
+162.66% upside
Graham-Dodd
—
— upside
Graham Formula
$2.23
+41.14% 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 |
| WRAP | Wrap Technologies, Inc. | $1.58 | 91.59M | +2,017% | +163% | — | +41% | -16.38 | 385.04 | 21.36 | -7.24 | — | -45.75 | 54.69% | -345.40% | -130.35% | -344.27% | 434.29% | -26.94% | 8.78 | — | 0.79 | 0.31 | 0.11 | -7778.00% | -2651.00% | -5195.00% | -8.45% | -0.62 | 227.01% | 0.12% | -2.00% | 0.12% | -6.09 | -11.66 | 21.04 | -9.16 |
| AISP | Airship AI Holdings, Inc. | $2.73 | 93.83M | +74,837% | +638% | +58% | — | 0.00 | -12.83 | 5.99 | -11.82 | — | -12.83 | 50.24% | -47.10% | 191.38% | -97457.23% | 17.70% | 176726.36% | -0.12 | — | 2.94 | 2.90 | 1.59 | -14000.00% | -3353.00% | 12297601.00% | -8726.62% | -1273.74 | 19636.47% | 0.00% | 0.00% | 0.45% | -11.20 | -0.01 | 5.28 | -0.90 |
| GNSS | Genasys Inc. | $1.89 | 85.45M | +1,885% | +58,776% | — | — | -5.85 | 48.86 | 2.60 | -9.26 | — | -6.07 | 41.60% | -41.24% | -44.44% | -183.60% | -92.23% | -30.75% | 9.85 | -10.67 | 0.72 | 0.42 | -1.04 | -4444.00% | 6976.00% | -5410.00% | -8.52% | -0.16 | -49.47% | 0.00% | 0.00% | 0.00% | -7.09 | -13.22 | 2.92 | -2.24 |
| QUIK | QuickLogic Corporation | $8.23 | 140.65M | +1,641% | -62% | -95% | — | -23.38 | 3.61 | 4.47 | -140.82 | -1.90 | 4.19 | 59.10% | -17.06% | -19.10% | -18.39% | -17.35% | -7.70% | 0.88 | -8.45 | 1.17 | 1.06 | 0.03 | 123333.00% | -512.00% | 33150.00% | -7.17% | 0.00 | -32.56% | 0.00% | 0.00% | 0.00% | -26.17 | -13.95 | 4.46 | -6.08 |
| SATL | Satellogic Inc. | $3.00 | 299.67M | +802% | -9% | — | — | -2.29 | -5.03 | 20.72 | -3.22 | -2.60 | -5.03 | 60.96% | -405.64% | -903.43% | 17136.62% | -285.63% | -168.42% | -1.51 | -735.30 | 0.80 | 0.69 | -0.57 | 8824.00% | 2775.00% | -3650.00% | -15.35% | -1.04 | -223.93% | 0.00% | 0.00% | 0.00% | -6.21 | -7.92 | 25.18 | -10.40 |
| SLNH | Soluna Holdings, Inc. | $0.87 | 26.18M | +3,473% | -52% | — | — | -1.11 | -5.18 | 1.70 | -2.48 | — | -2.15 | 60.28% | -124.99% | -166.58% | -830.78% | -220.10% | -65.02% | -1.75 | -18.81 | 0.28 | 0.22 | -0.44 | -9712.00% | 8049.00% | 1712.00% | -28.51% | -0.11 | -89.08% | 0.00% | 0.00% | 0.00% | -1.66 | -4.26 | 2.07 | -6.18 |
| SSTI | SoundThinking, Inc. | $7.30 | 92.7M | +269% | -2% | — | — | -22.46 | 2.85 | 2.02 | 76.55 | -9.88 | 41.20 | 57.32% | -7.70% | -9.00% | -12.48% | -10.92% | -6.61% | 0.08 | -51.01 | 0.78 | 0.69 | -2.74 | 22727.00% | 1005.00% | 18910.00% | 7.66% | 0.40 | 21.95% | 0.00% | 0.00% | 8.21% | -25.34 | 12.61 | 1.95 | 1.30 |
| TEAD | Teads Holding Co. | $0.86 | 81.69M | +5,883% | +14,411% | +290% | — | -300.37 | 0.92 | 0.24 | 2.55 | -450.55 | 1.41 | 21.59% | -1.42% | -0.08% | -0.31% | -3.75% | -0.12% | 0.07 | -3.46 | 1.19 | 1.09 | -2.95 | 6667.00% | -491.00% | -89020.00% | 24.01% | 0.24 | 38.01% | 0.00% | 0.00% | 65.50% | -5.00 | 1.23 | 0.07 | 1.63 |
| TROO | TROOPS, Inc. | $2.88 | 311.36M | +1,543% | +12,213% | — | — | -7.85 | 1.54 | 10.45 | -8.96 | -1.17 | 1.93 | 19.27% | -56.86% | -133.16% | -20.82% | -9.50% | -17.94% | 0.00 | — | 3.30 | 3.26 | 0.46 | 66923.00% | 18224.00% | -12521.00% | 1.62% | 0.33 | 2.83% | 0.00% | 0.00% | 1.94% | -17.49 | 58.78 | 9.94 | 4.30 |
About Wrap Technologies, Inc.
Wrap Technologies, Inc., a public safety technology and services company, develops policing solutions to law enforcement and security personnel. The company develops BolaWrap 150, a hand-held remote restraint device that discharges a Kevlar cord to restrain noncompliant individuals from a range of 10-25 feet. It operates in the Americas, Europe, the Middle East, Africa, and the Asia Pacific. The company was founded in 2016 and is based in Tempe, Arizona.
- CEO
- Scot Jason Cohen
- Employees
- 19
- Beta
- 1.47
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($4.15 ÷ $1.58) − 1 = +162.66% (DCF, example).