US · ZENA
ZenaTech, Inc.
- Sector
- Technology · Software - Infrastructure
- Headquarters
- Vancouver, ON M5E 1K3
- Website
- zenatech.com
Price · as of 2024-12-31
$2.46
Market cap 67.32M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $21.30 | +765.85% |
| Intrinsic Value(DCF) | $1.34 | -45.53% |
| 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 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | |||||
| 2021 | $0.00 | $0.00 | |||
| 2022 | $0.20 | $0.00 | |||
| 2023 | $0.20 | $0.30 | |||
| 2024 | $2.94 | $29.78 | $0.38 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates ZenaTech, Inc.'s (ZENA) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $21.30
- Current price
- $2.46
- AI upside
- +765.85%
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
$1.34
-45.53% 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 |
| ZENA | ZenaTech, Inc. | $2.46 | 67.32M | +1,111% | -46% | — | — | -16.89 | 3.47 | 38.55 | -29.80 | -0.80 | 6.19 | 88.69% | -153.51% | -228.24% | -30.76% | -13.78% | -17.54% | 0.46 | -2.08 | 2.17 | 1.37 | -2.31 | 212222.00% | 743.00% | 33778.00% | -14.95% | -3.41 | -51.73% | 0.00% | 0.00% | 2.47% | -27.22 | -7.25 | 41.79 | 3.08 |
| ALAR | Alarum Technologies Ltd. | $6.51 | 48.36M | +964% | +28,566% | +15% | +266% | 8.67 | 1.90 | 1.57 | 4.40 | — | 2.34 | 74.25% | 21.12% | 18.16% | 29.24% | 64.99% | 21.07% | 0.06 | 17.18 | 2.30 | 2.30 | -1.62 | -16071.00% | 2088.00% | 8818.00% | 17.55% | 1.09 | 102.51% | 0.00% | 0.00% | 9.19% | 5.42 | 4.16 | 1.15 | 1.60 |
| HPAI | Helport AI Limited | $2.87 | 107.43M | +830% | — | — | — | 79.93 | 8.51 | 4.26 | 21.52 | — | 31.05 | 54.87% | 7.88% | 5.33% | 12.18% | 12.15% | 5.78% | 0.14 | 24.46 | 1.24 | 1.24 | 0.32 | -7500.00% | 1786.00% | 13489.00% | -3.76% | 0.47 | -31.85% | 0.00% | 0.00% | 0.05% | 54.88 | -27.01 | 4.33 | 6.41 |
| KVHI | KVH Industries, Inc. | $6.03 | 118.03M | +7,904% | -64% | -29% | -50% | -9.49 | 0.76 | 0.92 | 20.78 | — | 0.76 | 30.94% | -10.44% | -9.71% | -7.73% | -14.15% | -6.74% | 0.01 | -5941.50 | 7.72 | 4.55 | -18.46 | -2963.00% | -1401.00% | 11903.00% | -19.63% | -0.83 | -24.51% | 0.00% | 0.00% | 37.30% | -4.67 | -2.70 | 0.49 | 5.02 |
| MAPS | WM Technology, Inc. | $0.67 | 114.33M | +3,939% | -4% | — | -24% | 10.66 | 3.60 | 0.70 | 3.40 | — | -3.79 | 95.11% | 7.99% | 4.14% | 46.46% | 100.37% | 6.99% | 0.83 | — | 2.28 | 2.04 | -0.69 | -17155.00% | -185.00% | 12645.00% | 19.27% | 1.21 | 171.05% | 5.91% | 63.00% | 21.74% | 7.33 | 4.32 | 0.59 | 2.36 |
| MLGO | MicroAlgo Inc. | $3.57 | 39.06M | +9,185% | +1,486% | +396% | — | 219.72 | 8.14 | 15.90 | 370.16 | — | 8.14 | 28.40% | 3.72% | 7.13% | 5.64% | 164.67% | 4.59% | 0.16 | 25.26 | 6.11 | 5.84 | -43.18 | -10033.00% | -922.00% | -16349.00% | 0.35% | 0.14 | 271.47% | 0.00% | 0.00% | 6.63% | 376.26 | 254.98 | 13.99 | 25.95 |
| NRDY | Nerdy, Inc. | $0.96 | 118.61M | +2,563% | -61% | — | — | -1.86 | 5.98 | 0.63 | -1.60 | — | 9.96 | 57.98% | -19.32% | -22.30% | -208.41% | 318.90% | -72.27% | 1.02 | — | 2.27 | 2.09 | 0.54 | -1316.00% | -591.00% | 779.00% | -21.32% | -0.74 | 223.26% | 0.00% | 0.00% | 0.00% | -2.46 | -3.51 | 0.47 | -8.18 |
| OSS | One Stop Systems, Inc. | $8.26 | 202.38M | +555% | -86% | — | -87% | -4.55 | 2.28 | 1.13 | -4.80 | -4.41 | 2.41 | 14.11% | -24.42% | -24.93% | -40.85% | -51.38% | -32.01% | 0.10 | -180.21 | 3.93 | 2.22 | 0.35 | 10312.00% | -1019.00% | -6267.00% | -0.76% | -0.01 | -1.81% | 0.00% | 0.00% | 6.68% | -4.11 | -116.48 | 1.00 | 4.04 |
| RDZN | Roadzen, Inc. | $1.36 | 108.39M | +1,688% | -56% | — | — | -0.99 | -2.90 | 1.64 | -1.35 | — | -2.56 | 57.48% | -137.29% | -164.51% | 415.75% | 1532.63% | -161.08% | -0.95 | -18.72 | 0.47 | 0.24 | -0.28 | -5398.00% | -520.00% | 1690.00% | -25.55% | -0.32 | 468.03% | 0.00% | 0.00% | 0.00% | -1.50 | -4.93 | 2.07 | -14.77 |
| 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 |
| VHC | VirnetX Holding Corp | $16.30 | 69.62M | +688% | -62% | — | +496% | -1.78 | 0.82 | 6472.80 | -0.18 | — | 0.82 | 100.00% | -407940.00% | -363500.00% | -38.01% | -240.06% | -33.04% | 0.24 | — | 5.31 | 5.29 | 0.68 | -3517.00% | -2857.00% | -3820.00% | -47.43% | -2.13 | -180.65% | 0.00% | 0.00% | 0.40% | -0.18 | -0.24 | 725.80 | -4.44 |
About ZenaTech, Inc.
ZenaTech, Inc., an enterprise software technology company, develops cloud-based software applications in Canada. It provides cryptocurrency wallets and cloud-based enterprise software solutions for the agriculture industry; cloud-based enterprise software solutions for the medical records industry; safety and compliance management software and mobile solutions; field management software and mobile solutions; integrated cloud-based enterprise software and hardware drone technology solutions for various industries; and browser-based enterprise software applications for public safety. ZenaTech, Inc. was formerly known as ZenaDrone, Inc. and changed its name to ZenaTech, Inc. on October 5, 2020. The company was incorporated in 2017 and is based in Toronto, Canada.
- CEO
- Shaun A. Passley
- Employees
- 17
- Beta
- 8.85
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($1.34 ÷ $2.46) − 1 = -45.53% (DCF, example).