AIRG - NASDAQ

Airgain, Inc.

Airgain, Inc.

AIRGยทNASDAQ

$6.94

-2.3%
TechnologyCommunication Equipment

Airgain, Inc. designs, develops, and engineers antenna products for original equipment and design manufacturers, vertical markets, chipset vendors, service providers, value-added resellers and software developers worldwide. The company's products include MaxBeam embedded antennas; profile embedded antennas; profile contour embedded antennas; ultra-embedded antennas; SmartMax embedded antennas; and MaxBeam carrier class antennas, as well as automotive, fleet, public safety, and machine-to-machine antennas under the Antenna Plus brand. It provides embedded antenna technologies to enable high performance wireless networking in a range of devices and markets, including consumer, enterprise, and automotive. The company was formerly known as AM Group and changed its name to Airgain, Inc. in 2004. Airgain, Inc. was incorporated in 1995 and is headquartered in San Diego, California.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$87.97M
EPS-0.5400
P/E Ratio-12.85
Earnings Date08/05/2026
Airgain, Inc.

Airgain, Inc. Fair Value Envelope

AIRG ยท NASDAQ

Our analysis suggests that AIRG has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $6.94, this represents a potential HIDDEN relative to our calculated worth for Airgain, Inc..

HIDDEN
Intrinsic Value
Current Price: $6.94

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-$232.0M
+ Cash & Equivalents$7.4M
Firm Value-$224.7M
- Debt$8.6M
Equity Value-$233.3M
/ Shares Outstanding11,903,285B
DCF Value-$20
OVERVALUED BY 382%

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
-$1.8M
-$3.0M
-$5.0M
-$8.3M
-$13.8M
-$22.9M
-$37.8M
-$62.6M
-$103.6M
-$171.4M
Maintenance CapEx
-$54.9K
-$90.9K
-$150.4K
-$248.9K
-$412.0K
-$681.7K
-$1.1M
-$1.9M
-$3.1M
-$5.1M
Owner Earnings
-$1.9M
-$3.1M
-$5.2M
-$8.6M
-$14.2M
-$23.5M
-$38.9M
-$64.4M
-$106.6M
-$176.5M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$1.8M
-$2.7M
-$4.1M
-$6.3M
-$9.7M
-$14.8M
-$22.7M
-$34.8M
-$53.4M
-$81.7M
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.

Related Guides

Blog Categories

Continue your AIRG research with focused valuation guides.

DCF Modeling

Improve assumptions for intrinsic value accuracy.

Forecasting

Calibrate growth paths and terminal value behavior.

WACC

Refine discount-rate logic for valuation quality.

Cost of Capital

Match risk profile to expected return assumptions.

Research Paths

Pick your next lens
1

Snapshot

Start with context, operating signals, and key market metrics.

2

Value Model

Stress test fair value across bear, base, and bull assumptions.

3

Statements

Validate revenue quality, margins, and balance sheet durability.

4

Earnings Call

Read management commentary and compare it with reported outcomes.

5

Dividends

Check payout sustainability and long-term distribution behavior.

6

Analyst Expectations

Review consensus spread and where estimate risk is concentrated.