Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
24.33 USD42.11 USD56.86 USD
+821%
42.11 USDCurrent price is 820.7% above the base model value.
A
IndustrialsAerospace & DefenseUnited States
AXON.US · Axon Enterprise, Inc.
NMS · US · USD
Latest price387.66 USD
30D+30.88%
Vs. base value+1,403%
Research summary
AXON.US latest organized financial period shows revenue grew +33.47% YoY and net income declined -66.94% YoY. Current price is about 388 USD, while the model base case is about 25.79 USD; the current price sits +1,403% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue3B USD
Net income125M USD
Free cash flow75M USD
Operating cash flow211M USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:21
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price387.66 USD
Base value25.79 USD
Vs. base+1,403%
Price date2026/04/28
24.33 USD25.79 USD32.34 USD
+1,403%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
27.59 USD25.79 USD32.34 USD
+1,403%
25.79 USDCurrent price is 1403.2% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth40.0%
Current price implies roughly 40.0% annualized FCF growth.
40.0%Current price implies roughly 40.0% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
3.85 USD3.85 USD3.85 USD
+9,969%
3.85 USDCurrent price is 9957.2% above the base model value.
Updated: 2026/04/29 07:21
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 10
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 3B USD | 125M USD | 75M USD | 1.51 |
| 2024/12/30 | Annual | 2B USD | 377M USD | 330M USD | 4.8 |
| 2024/09/29 | Annual | - | - | - | - |
| 2024/06/29 | Annual | 503M USD | 41M USD | - | 0.53 |
| 2024/03/30 | Annual | 460M USD | 133M USD | - | 1.73 |
Ad placement