Palladyne AI Corp.

Palladyne AI Corp.

PDYNยทNASDAQ

$7.81

-9.2%
TechnologySoftware - Infrastructure

Palladyne AI Corp., a software company, focuses on delivering software that enhances the utility and functionality of third-party stationary and mobile robotic systems in the United States. Its Artificial Intelligence (AI)/ Machine Learning (ML) Foundational Technology enables robots to observe, learn, reason, and act in structured and unstructured environments. In addition, the company's technologies enable robotic systems to perceive their environment and quickly adapt to changing circumstances by generalizing from their experience using dynamic real-time operations without extensive programming, training, or the latency associated with processing in the cloud. Further, it offers Palladyne IQ used with industrial robots and cobots, enabling them to learn multiple tasks and handle disruptions or obstacles; and develops Palladyne Pilot for use with unmanned platform, such as Class 1 UAVs to enable persistent detection, identification, tracking, and classification of objects of interest by sharing situational awareness information across multiple drones that is derived by fusing multi-modal sensor data. It serves industrial manufacturing, defense, infrastructure maintenance, repair and surveillance, energy, and aerospace and aviation industries. The company was formerly known as Sarcos Technology and Robotics Corporation and changed its name to Palladyne AI Corp. in March 2024. Palladyne AI Corp. is headquartered in Salt Lake City, Utah.

At a Glance

Live Snapshot
Market Cap$303.49M
EPS0.2600
P/E Ratio30.04
Earnings Date08/05/2026
Palladyne AI Corp.

Palladyne AI Corp. Fair Value Envelope

PDYN ยท NASDAQ

Our analysis suggests that PDYN has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $7.81, this represents a potential HIDDEN relative to our calculated worth for Palladyne AI Corp..

Intrinsic Value
Current Price: $7.81

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-$64.4M
+ Cash & Equivalents$18.2M
Firm Value-$46.2M
- Debt$10.8M
Equity Value-$57.0M
/ Shares Outstanding41,948,874B
DCF Value-$1
OVERVALUED BY 117%

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
-$21.0M
-$16.0M
-$12.2M
-$9.3M
-$7.1M
-$5.4M
-$4.1M
-$3.1M
-$2.4M
-$1.8M
Maintenance CapEx
-$108.6K
-$82.7K
-$63.0K
-$48.0K
-$36.5K
-$27.8K
-$21.2K
-$16.1K
-$12.3K
-$9.4K
Owner Earnings
-$21.2M
-$16.1M
-$12.3M
-$9.3M
-$7.1M
-$5.4M
-$4.1M
-$3.1M
-$2.4M
-$1.8M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$19.6M
-$13.8M
-$9.7M
-$6.9M
-$4.8M
-$3.4M
-$2.4M
-$1.7M
-$1.2M
-$844.5K
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.