AudioEye, Inc.

AudioEye, Inc.

AEYEยทNASDAQ

$7.50

-0.40%
TechnologySoftware - Application

AudioEye, Inc. provides patented, internet content publication, distribution software, and related services to Internet, print, broadcast, and other media to people regardless of their network connection, device, location, or disabilities in the United States. Its software and services enable conversion of digital content into accessible formats and allows for real time distribution to end users on any Internet connected device. The company offers AudioEye, an always-on testing, remediation, and monitoring solution that improves conformance with web content accessibility guidelines; identifies and fixes the common accessibility errors and addresses a range of disabilities including dyslexia, color blindness, epilepsy, and others; and provides additional solutions to provide for enhanced compliance and accessibility, including periodic manual auditing, manual remediations, and legal support services, as well as PDF remediation services and audit reports to help customers with their digital accessibility needs. The company serves small- and medium-sized businesses, corporate enterprises, non-profit organizations, and federal government agencies, as well as federal, state, and local governments and agencies through content management system partners, platform and agency partners, authorized resellers, and the marketplace. AudioEye, Inc. was incorporated in 2005 and is based in Tucson, Arizona.

At a Glance

Live Snapshot
Market Cap$93.70M
EPS-0.2500
P/E Ratio-30.00
Earnings Date08/06/2026
AudioEye, Inc.

AudioEye, Inc. Fair Value Envelope

AEYE ยท NASDAQ

Our analysis suggests that AEYE has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $7.5, this represents a potential HIDDEN relative to our calculated worth for AudioEye, Inc..

Intrinsic Value
Current Price: $7.5

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$43.1B
+ Cash & Equivalents$5.3M
Firm Value$43.1B
- Debt$13.2M
Equity Value$43.1B
/ Shares Outstanding12,407,649B
DCF Value$3.5K
UNDERVALUED BY 46225%

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
$9.5M
$19.0M
$38.0M
$76.0M
$152.1M
$304.2M
$608.4M
$1.2B
$2.4B
$4.9B
Maintenance CapEx
-$21.6K
-$43.2K
-$86.4K
-$172.8K
-$345.6K
-$691.2K
-$1.4M
-$2.8M
-$5.5M
-$11.1M
Owner Earnings
$9.5M
$19.0M
$37.9M
$75.9M
$151.8M
$303.5M
$607.0M
$1.2B
$2.4B
$4.9B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$8.8M
$16.3M
$30.1M
$55.8M
$103.3M
$191.3M
$354.2M
$655.9M
$1.2B
$2.2B
Terminal Value represents 88.7% of Enterprise Value