Axon Enterprise, Inc.

Axon Enterprise, Inc.

AXONยทNASDAQ

$481.48

-1.8%
IndustrialsAerospace & Defense

Axon Enterprise, Inc. develops, manufactures, and sells conducted energy devices (CEDs) under the TASER brand in the United States and internationally. It operates through two segments, TASER, and Software and Sensors. The company also offers hardware and cloud-based software solutions that enable law enforcement to capture, securely store, manage, share, and analyze video and other digital evidence. Its products include TASER 7, TASER X26P, TASER X2, TASER Consumer devices, and related cartridges; on-officer body cameras, Axon Fleet in-car systems, and other devices; Axon Evidence digital evidence management software; Axon Signal enabled devices, as well as hardware extended warranties; and Axon docks, cartridges, and batteries. It sells its products through its direct sales force, distribution partners, online store, and third-party resellers. Axon Enterprise, Inc. has a strategic partnership with Fusus, Inc. to expand the capabilities of Axon Respond and the Fusus Real Time Crime Center in the Cloud solution to provide agencies real-time operations situational awareness, including streamlined investigative workflows. The company was formerly known as TASER International, Inc. and changed its name to Axon Enterprise, Inc. in April 2017. Axon Enterprise, Inc. was incorporated in 1993 and is headquartered in Scottsdale, Arizona.

At a Glance

Live Snapshot
Market Cap$38.81B
EPS1.6000
P/E Ratio300.93
Earnings Date08/03/2026
Axon Enterprise, Inc.

Axon Enterprise, Inc. Fair Value Envelope

AXON ยท NASDAQ

Our analysis suggests that AXON has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $481.48, this represents a potential HIDDEN relative to our calculated worth for Axon Enterprise, Inc..

Intrinsic Value
Current Price: $481.48

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$160.0M
+ Cash & Equivalents$1.2B
Firm Value$1.4B
- Debt$1.9B
Equity Value-$548.5M
/ Shares Outstanding78,910,466B
DCF Value-$7
OVERVALUED BY 101%

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
$105.7M
$52.8M
$26.4M
$13.2M
$6.6M
$3.3M
$1.7M
$825.5K
$412.8K
$206.4K
Maintenance CapEx
-$13.6M
-$6.8M
-$3.4M
-$1.7M
-$851.6K
-$425.8K
-$212.9K
-$106.5K
-$53.2K
-$26.6K
Owner Earnings
$92.0M
$46.0M
$23.0M
$11.5M
$5.8M
$2.9M
$1.4M
$719.1K
$359.5K
$179.8K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$85.2M
$39.5M
$18.3M
$8.5M
$3.9M
$1.8M
$839.2K
$388.5K
$179.9K
$83.3K
Terminal Value represents 0.9% of Enterprise Value