AISP - NASDAQ

Airship AI Holdings, Inc.

Airship AI Holdings, Inc.

AISPยทNASDAQ

$3.01

-1.5%
TechnologySoftware - Infrastructure

Airship AI Holdings, Inc. provides AI-driven video, sensor, and data management surveillance platform in the United States. The company offers Airship Acropolis OS, an IP and analog video surveillance; Airship Command, a suite of visualization tools that allows users to view data and evidence ingested from the edge; and Airship Outpost foe high-definition recording with user defined low-bit rate video stream encoding. It serves government, public sector, law enforcement, military, and commercial enterprise organizations. The company was formerly known as Super Simple AI, Inc. and changed its name to Airship AI Holdings, Inc. on March 2023. Airship AI Holdings, Inc. was founded in 2006 and is headquartered in Redmond, Washington.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$103.66M
EPS0.9000
P/E Ratio3.34
Earnings Date08/04/2026
Airship AI Holdings, Inc.

Airship AI Holdings, Inc. Fair Value Envelope

AISP ยท NASDAQ

Our analysis suggests that AISP has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $3.01, this represents a potential HIDDEN relative to our calculated worth for Airship AI Holdings, Inc..

HIDDEN
Intrinsic Value
Current Price: $3.01

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-$6.9B
+ Cash & Equivalents$11.8M
Firm Value-$6.9B
- Debt$863.7K
Equity Value-$6.9B
/ Shares Outstanding31,849,868B
DCF Value-$216
OVERVALUED BY 7284%

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
-$4.0B
-$2.0B
-$1.0B
-$500.3M
-$250.2M
-$125.1M
-$62.5M
-$31.3M
-$15.6M
-$7.8M
Maintenance CapEx
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
Owner Earnings
-$4.0B
-$2.0B
-$1.0B
-$500.3M
-$250.2M
-$125.1M
-$62.5M
-$31.3M
-$15.6M
-$7.8M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$3.7B
-$1.7B
-$794.3M
-$367.7M
-$170.2M
-$78.8M
-$36.5M
-$16.9M
-$7.8M
-$3.6M
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 AISP 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.