Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
11.44美元10.69美元13.41美元
+3,615%
10.69美元Current price is 3613.2% above the base model value.
AX
IndustrialsAerospace & DefenseUnited States
AXON.US · Axon Enterprise, Inc.
NMS · US · USD
Latest price397.12美元
30D-19.96%
Vs. base value+3,615%
Research summary
AXON.US latest organized financial period shows revenue up 33.47% year over year and net income down 66.94% year over year. Current price is about 397.12美元, while the model base case is about 10.69美元; the price is 3,615% from the base case. This summary is intended for public-information research and model review.
Key financial trend
Unit: 美元
Revenue27.8亿美元
Net income1.25亿美元
Free cash flow7,508万美元
Operating cash flow2.11亿美元
Price trend
Price date: 2026/04/23 · Updated: 2026/04/25 07:54
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price397.12美元
Base value10.69美元
Vs. base+3,615%
Price date2026/04/23
11.44美元10.69美元13.41美元
+3,615%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
27.59美元25.79美元32.34美元
+1,440%
25.79美元Current price is 1439.8% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
---
-
40.0%当前价格隐含未来 FCF 年化增长约 40.0%。
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
3.85美元3.85美元3.85美元
+10,215%
3.85美元Current price is 10202.7% above the base model value.
Updated: 2026/04/25 07:54
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 80
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 27.8亿美元 | 1.25亿美元 | 7,508万美元 | 1.51 |
| 2024/12/30 | Annual | 20.83亿美元 | 3.77亿美元 | 3.3亿美元 | 4.8 |
| 2024/09/29 | Annual | - | - | - | - |
| 2024/06/29 | Annual | 5.03亿美元 | 4,147万美元 | - | 0.53 |
| 2024/03/30 | Annual | 4.6亿美元 | 1.33亿美元 | - | 1.73 |
Related stocks
View allAd placement