AgEagle Aerial Systems, Inc.

AgEagle Aerial Systems, Inc.

UAVSยทAMEX

$1.16

-0.86%
TechnologyComputer Hardware

AgEagle Aerial Systems, Inc. engages in designing and delivering autonomous unmanned aerial systems for the energy/utilities, infrastructure, agriculture, and government industries worldwide. The company operates in three segments: Drones and Custom Manufacturing; Sensors; and Software-as-a-Service (SaaS). It offers fixed-wing drones, including eBee Ag, eBee Geo, eBee TAC, and eBee X; and sensor solutions, such as Altum-PT, RedEdge-MX, RedEdge-MX Dual Camera Imaging System, RedEdge-P, Aeria X, Duet M, Duet T, S.O.D.A., S.O.D.A. 3D, and S.O.D.A. Corridor. The company also provides software solutions comprising FarmLens, a subscription cloud analytics service that processes data collected with a drone for use by farmers and agronomists; HempOverview, a web- and map-based technologies to streamline and standardize hemp cultivation; Ground Control that provides individual pilots and large enterprises to automate and scale drone operations workflows; and eMotion, a drone flight and data management solutions. AgEagle Aerial Systems, Inc. was founded in 2010 and is headquartered in Wichita, Kansas.

At a Glance

Live Snapshot
Market Cap$50.52M
EPS-0.5200
P/E Ratio-1.56
Earnings Date05/18/2026
AgEagle Aerial Systems, Inc.

AgEagle Aerial Systems, Inc. Fair Value Envelope

UAVS ยท AMEX

Our analysis suggests that UAVS has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $1.16, this represents a potential HIDDEN relative to our calculated worth for AgEagle Aerial Systems, Inc..

Intrinsic Value
Current Price: $1.16

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value-$8.6M
+ Cash & Equivalents$29.9M
Firm Value$21.3M
- Debt$2.2M
Equity Value$19.1M
/ Shares Outstanding40,068,814B
DCF Value$0
OVERVALUED BY 59%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
-$5.0M
-$2.5M
-$1.2M
-$622.4K
-$311.2K
-$155.6K
-$77.8K
-$38.9K
-$19.5K
-$9.7K
Maintenance CapEx
-$7.5K
-$3.7K
-$1.9K
-$933
-$467
-$233
-$117
-$58
-$29
-$15
Owner Earnings
-$5.0M
-$2.5M
-$1.2M
-$623.3K
-$311.7K
-$155.8K
-$77.9K
-$39.0K
-$19.5K
-$9.7K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$4.6M
-$2.1M
-$989.7K
-$458.2K
-$212.1K
-$98.2K
-$45.5K
-$21.0K
-$9.7K
-$4.5K
Terminal Value represents 0.0% of Enterprise Value
Negative Owner Earnings
This company generates negative free cash flow. Consider adjusting maintenance CapEx percentage or check the financial data.