AxoGen, Inc.

AxoGen, Inc.

AXGNยทNASDAQ

$42.65

+5.0%
HealthcareMedical - Devices

AxoGen, Inc., together with its subsidiaries, develops and markets surgical solutions for physical damage or transection to peripheral nerves. The company's products include Avance Nerve Graft, a biologically active off-the-shelf processed human nerve allograft for bridging severed nerves without the comorbidities associated with a second surgical site; AxoGuard Nerve Connector, a porcine submucosa extracellular matrix (ECM) coaptation aid for tensionless repair of severed peripheral nerves; and AxoGuard Nerve Protector, a porcine submucosa ECM product that is used to wrap and protect damaged peripheral nerves, as well as reinforces the nerve reconstruction while preventing soft tissue attachments. Its products also comprise Axoguard Nerve Cap, a porcine submucosa ECM product that is used to protect a peripheral nerve end, as well as separates the nerve from the surrounding environment to reduce the development of symptomatic or painful neuroma; and Avive Soft Tissue Membrane, a processed human umbilical cord membrane that can be used as a resorbable soft tissue covering to separate tissues in the surgical bed. In addition, the company offers AxoTouch two point discriminator, a tool that is used for measuring the innervation density of surface area of the skin. It provides its products to hospitals, surgery centers, and military hospitals plastic reconstructive surgeons, orthopedic and plastic hand surgeons, and various oral and maxillofacial surgeons in the United States, Canada, Germany, the United Kingdom and other European countries, South Korea, and internationally. AxoGen, Inc. is headquartered in Alachua, Florida.

At a Glance

Live Snapshot
Market Cap$2.27B
EPS-0.3400
P/E Ratio-125.44
Earnings Date08/04/2026
AxoGen, Inc.

AxoGen, Inc. Fair Value Envelope

AXGN ยท NASDAQ

Our analysis suggests that AXGN has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $42.65, this represents a potential HIDDEN relative to our calculated worth for AxoGen, Inc..

Intrinsic Value
Current Price: $42.65

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$54.8K
+ Cash & Equivalents$35.5M
Firm Value$35.6M
- Debt$19.2M
Equity Value$16.4M
/ Shares Outstanding45,976,229B
DCF Value$0
OVERVALUED BY 99%

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
$406.0K
$203.0K
$101.5K
$50.8K
$25.4K
$12.7K
$6.3K
$3.2K
$1.6K
$793
Maintenance CapEx
-$374.5K
-$187.3K
-$93.6K
-$46.8K
-$23.4K
-$11.7K
-$5.9K
-$2.9K
-$1.5K
-$731
Owner Earnings
$31.5K
$15.8K
$7.9K
$3.9K
$2.0K
$984
$492
$246
$123
$62
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$29.2K
$13.5K
$6.3K
$2.9K
$1.3K
$620
$287
$133
$62
$28
Terminal Value represents 0.9% of Enterprise Value