Genasys Inc.

Genasys Inc.

GNSSยทNASDAQ

$2.05

-2.8%
TechnologyHardware, Equipment & Parts

Genasys Inc. a global provider of critical communications hardware and software solutions worldwide. The company operates through two segments, Hardware and Software. It provides long range acoustic devices, such as acoustic hailing devices which are used to project sirens and audible voice messages; and Genasys Emergency Management, a software-based product line. The company also offers National Emergency Warning Systems, a software application that works with mobile carriers to send emergency communications to the public; Integrated Mass Notification Systems, an emergency response solution, uniting GEM Software and Genasys speaker system hardware; and GEM software to emails, voice calls, text messages, panic buttons, desktop alerts, television, social media, and others. It sells its products directly to governments, militaries, end-users, and commercial companies. The company was formerly known as LRAD Corporation. Genasys Inc. is based in San Diego, California.

At a Glance

Live Snapshot
Market Cap$93.36M
EPS-0.4000
P/E Ratio-5.12
Earnings Date08/13/2026
Genasys Inc.

Genasys Inc. Fair Value Envelope

GNSS ยท NASDAQ

Our analysis suggests that GNSS has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $2.05, this represents a potential HIDDEN relative to our calculated worth for Genasys Inc..

Intrinsic Value
Current Price: $2.05

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-$1.0B
+ Cash & Equivalents$8.0M
Firm Value-$993.0M
- Debt$21.4M
Equity Value-$1.0B
/ Shares Outstanding45,154,504B
DCF Value-$22
OVERVALUED BY 1196%

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
-$13.5M
-$20.8M
-$32.1M
-$49.4M
-$76.1M
-$117.3M
-$180.8M
-$278.6M
-$429.4M
-$661.7M
Maintenance CapEx
-$78.6K
-$121.1K
-$186.6K
-$287.6K
-$443.2K
-$683.0K
-$1.1M
-$1.6M
-$2.5M
-$3.9M
Owner Earnings
-$13.6M
-$20.9M
-$32.3M
-$49.7M
-$76.6M
-$118.0M
-$181.9M
-$280.3M
-$431.9M
-$665.5M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$12.6M
-$17.9M
-$25.6M
-$36.5M
-$52.1M
-$74.4M
-$106.1M
-$151.4M
-$216.0M
-$308.3M
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.