Ondas Holdings Inc.

Ondas Holdings Inc.

ONDSยทNASDAQ

$11.61

-1.7%
TechnologyCommunication Equipment

Ondas Holdings Inc., through its subsidiaries, provides private wireless, drone, and automated data solutions. The company operates in two segments, Ondas Networks and American Robotics. The company designs, develops, manufactures, sells, and supports FullMAX, a software defined radio (SDR) platform for wide-area broadband networks. Its FullMAX SDR platform enables secure and reliable industrial-grade connectivity for truly mission-critical applications. The company also offers Scout Drone, an AI-powered drone with imaging payloads; the ScoutBase, a ruggedized base station for housing, charging, data processing, and cloud transfer; and ScoutView, an American robotics analytics and user interface software package. It serves users in rail, energy, mining, agriculture, and critical infrastructure markets in the United States and internationally. The company is headquartered in Waltham, Massachusetts.

At a Glance

Live Snapshot
Market Cap$5.76B
EPS-0.6200
P/E Ratio-18.73
Earnings Date08/11/2026
Ondas Holdings Inc.

Ondas Holdings Inc. Fair Value Envelope

ONDS ยท NASDAQ

Our analysis suggests that ONDS has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $11.61, this represents a potential HIDDEN relative to our calculated worth for Ondas Holdings Inc..

Intrinsic Value
Current Price: $11.61

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-$126.8M
+ Cash & Equivalents$594.4M
Firm Value$467.6M
- Debt$12.5M
Equity Value$455.1M
/ Shares Outstanding368,460,000B
DCF Value$1
OVERVALUED BY 89%

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
-$32.6M
-$27.4M
-$23.1M
-$19.4M
-$16.4M
-$13.8M
-$11.6M
-$9.7M
-$8.2M
-$6.9M
Maintenance CapEx
-$342.4K
-$288.1K
-$242.5K
-$204.1K
-$171.7K
-$144.5K
-$121.6K
-$102.4K
-$86.1K
-$72.5K
Owner Earnings
-$33.0M
-$27.7M
-$23.3M
-$19.6M
-$16.5M
-$13.9M
-$11.7M
-$9.9M
-$8.3M
-$7.0M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$30.5M
-$23.8M
-$18.5M
-$14.4M
-$11.2M
-$8.8M
-$6.8M
-$5.3M
-$4.1M
-$3.2M
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.