image
Technology - Software - Infrastructure - NASDAQ - US
$ 8.23
-7.74 %
$ 294 M
Market Cap
-4.38
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jun, 6, 2025.

The intrinsic value of one PDYN stock under the worst case scenario is HIDDEN Compared to the current market price of 8.23 USD, Palladyne AI Corp. is HIDDEN

This DCF valuation model was last updated on Jun, 6, 2025.

The intrinsic value of one PDYN stock under the base case scenario is HIDDEN Compared to the current market price of 8.23 USD, Palladyne AI Corp. is HIDDEN

This DCF valuation model was last updated on Jun, 6, 2025.

The intrinsic value of one PDYN stock under the best case scenario is HIDDEN Compared to the current market price of 8.23 USD, Palladyne AI Corp. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart PDYN

image
$14.0$14.0$12.0$12.0$10.0$10.0$8.0$8.0$6.0$6.0$4.0$4.0$2.0$2.015 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '2515 May15 MayJun '25Jun '25
FINANCIALS
7.79 M REVENUE
26.68%
-26.9 M OPERATING INCOME
67.57%
-72.6 M NET INCOME
37.18%
-22.6 M OPERATING CASH FLOW
70.47%
6.88 M INVESTING CASH FLOW
-89.37%
23.8 M FINANCING CASH FLOW
29124.39%
1.71 M REVENUE
124.70%
-6.93 M OPERATING INCOME
-6.89%
22.8 M NET INCOME
142.97%
-7.52 M OPERATING CASH FLOW
-47.49%
-27.5 M INVESTING CASH FLOW
-209.25%
13.9 M FINANCING CASH FLOW
-41.61%
Balance Sheet Palladyne AI Corp.
image
Current Assets 42.7 M
Cash & Short-Term Investments 40.1 M
Receivables 1.31 M
Other Current Assets 1.35 M
Non-Current Assets 13.5 M
Long-Term Investments 0
PP&E 13.1 M
Other Non-Current Assets 438 K
71.23 %23.26 %Total Assets$56.3m
Current Liabilities 4.43 M
Accounts Payable 435 K
Short-Term Debt 1.08 M
Other Current Liabilities 2.92 M
Non-Current Liabilities 61.4 M
Long-Term Debt 9.96 M
Other Non-Current Liabilities 51.4 M
4.44 %15.14 %78.13 %Total Liabilities$65.8m
EFFICIENCY
Earnings Waterfall Palladyne AI Corp.
image
Revenue 7.79 M
Cost Of Revenue 3.49 M
Gross Profit 4.3 M
Operating Expenses 31.2 M
Operating Income -26.9 M
Other Expenses 45.7 M
Net Income -72.6 M
10m10m00(10m)(10m)(20m)(20m)(30m)(30m)(40m)(40m)(50m)(50m)(60m)(60m)(70m)(70m)(80m)(80m)8m(3m)4m(31m)(27m)(46m)(73m)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
55.20% GROSS MARGIN
55.20%
-345.79% OPERATING MARGIN
-345.79%
-932.66% NET MARGIN
-932.66%
761.74% ROE
761.74%
-129.09% ROA
-129.09%
-50.90% ROIC
-50.90%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Palladyne AI Corp.
image
00(10m)(10m)(20m)(20m)(30m)(30m)(40m)(40m)(50m)(50m)(60m)(60m)(70m)(70m)(80m)(80m)20212021Jul '21Jul '2120222022Jul '22Jul '2220232023Jul '23Jul '2320242024Jul '24Jul '2420252025
Net Income -72.6 M
Depreciation & Amortization 825 K
Capital Expenditures -265 K
Stock-Based Compensation 2.8 M
Change in Working Capital -785 K
Others 45.2 M
Free Cash Flow -22.9 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Palladyne AI Corp.
image
PDYN has no price targets from Wall Street.
4. DIVIDEND ANALYSIS
5. COMPETITION
6. Ownership
Insider Ownership Palladyne AI Corp.
image
Sold
0-3 MONTHS
587 K USD 5
3-6 MONTHS
571 K USD 3
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
24.5 K USD 1
0-3 MONTHS
49.2 K USD 1
3-6 MONTHS
1.45 M USD 2
6-9 MONTHS
23.9 K USD 2
9-12 MONTHS
7. News
Palladyne IQ AI Software Platform Named the Sole Finalist from the Robotics and Automation Category for an Annual National Center for Manufacturing Sciences Technology Competition SALT LAKE CITY--(BUSINESS WIRE)--Palladyne AI Corp. (NASDAQ: PDYN and PDYNW) (“Palladyne AI”), a developer of artificial intelligence software for robotic platforms in the defense and commercial sectors, today announced that its Palladyne™ IQ AI software platform (“IQ”) has been named the sole finalist from the robotics and automation category for the National Center for Manufacturing Sciences' (NCMS) 2025 CTMA Technology Competition. Palladyne IQ is an autonomy software platform that uses AI a. businesswire.com - 2 weeks ago
Palladyne AI Corp. to Join Russell 3000® and Russell 2000® Index SALT LAKE CITY--(BUSINESS WIRE)--Palladyne AI Corp. (NASDAQ: PDYN and PDYNW) (“Palladyne AI”), a developer of artificial intelligence software for robotic platforms in the defense and commercial sectors, today announced that it has been added as a member of the broad-market Russell 3000® Index, effective after the U.S. market opens on June 30, 2025, as part of the 2025 Russell indexes reconstitution. The annual reconstitution of the Russell U.S. indexes captures the 4,000 largest US stocks as o. businesswire.com - 2 weeks ago
Zacks Initiates Coverage of Palladyne AI With Neutral Recommendation Find out why Zacks has given PDYN a "Neutral" rating, being the first on Wall Street to initiate coverage on the stock. Explore how defense traction, AI innovation and strong liquidity are balanced against commercialization risks and competitive pressure. zacks.com - 4 weeks ago
Palladyne AI to Participate in Upcoming Investor Conference SALT LAKE CITY--(BUSINESS WIRE)--Palladyne AI Corp. (NASDAQ: PDYN and PDYNW) (“Palladyne AI”), a developer of artificial intelligence software for robotic platforms in the defense and commercial sectors, today announced that the Company will be participating in the following investor conference on Wednesday, May 21, 2025: Ladenburg Thalmann Technology Innovation EXPO25, New York, NY: Date: Wednesday, May 21, 2025 Format: Speaker: Fireside Chat and 1x1's Ben Wolff, President and CEO, Palladyne A. businesswire.com - 1 month ago
Palladyne AI and Red Cat Announce Successful Completion of Cross-Platform Collaborative Drone Flight SALT LAKE CITY--(BUSINESS WIRE)--Palladyne AI and Red Cat Announce Successful Completion of Cross-Platform Collaborative Drone Flight. businesswire.com - 1 month ago
Palladyne AI Announces Employee Equity Awards SALT LAKE CITY--(BUSINESS WIRE)--Palladyne AI Corp. (NASDAQ: PDYN and PDYNW) (“Palladyne AI”), a developer of artificial intelligence software for robotic platforms in the defense and commercial sectors, today announced that the Compensation Committee of Palladyne AI's Board of Directors approved employee equity awards under its 2021 Equity Incentive Plan or its 2024 Inducement Equity Incentive Plan (the “2024 Inducement Plan”), as applicable. The total number of shares subject to the newly gra. businesswire.com - 3 months ago
Palladyne AI Selected for Participation at USSOCOM TE25-2: Collaborative Autonomy Integration Event SALT LAKE CITY--(BUSINESS WIRE)--Palladyne AI Corp. (NASDAQ: PDYN and PDYNW) (“Palladyne AI”), a developer of artificial intelligence software for robotic platforms in the defense and commercial sectors, today announced that the Company has been selected for participation at TE25-2: Collaborative Autonomy Integration, hosted by the U.S. Special Operations Command (USSOCOM) Technical Experimentation Team and taking place from April 14-17, 2025, at Avon Park Air Force Range in Avon Park, FL. Pall. businesswire.com - 3 months ago
Palladyne AI Corp Provides 2024 Year End Business and Financial Update SALT LAKE CITY--(BUSINESS WIRE)--Palladyne AI Corp. (NASDAQ: PDYN and PDYNW) (“Palladyne AI”), a developer of artificial intelligence software for robotic platforms in the industrial and defense sectors, today announced key business and financial achievements for 2024 in conjunction with the filing of its 2024 Annual Report on Form 10-K. Full Year 2024 Highlights and Recent Developments Substantially improved balance sheet, with $40.1 million cash, cash equivalents and marketable securities on. businesswire.com - 3 months ago
Palladyne AI: Revolutionizing Robotics With AI PDYN's AI/ML software products, Palladyne IQ and Palladyne Pilot, have strong growth prospects across diverse industries, justifying a Buy rating with a $15 target price. Palladyne IQ targets stationary industrial robots, while Palladyne Pilot focuses on mobile platforms like drones, with both nearing commercialization and generating government contract revenues. The partnership with Red Cat boosts Palladyne Pilot, embedding it in Teal drones and enhancing its market reach, especially with the US Army's SRR Program. seekingalpha.com - 4 months ago
Investing in the Future: 3 Disruptive AI Robotics Stocks As AI innovations progress at a dizzying pace, the next great investments will be in real-world AI and robotics. Stock Strategist Andrew Rocco explains how robots will increase efficiency, save money, and disrupt legacy businesses in the near future. zacks.com - 4 months ago
Can Palladyne AI Live Up to the Hype? With a market capitalization of $265 million, Palladyne AI Corp. NASDAQ: PDYN remains a small software firm. However, its massive growth in the last year has provided it momentum far outpacing some of the trendiest larger companies—NVIDIA Corp.'s NASDAQ: NVDA 103% return in the year leading to January 31, 2025, is just a fraction of Palladyne's almost 1,600% increase over the same period. marketbeat.com - 4 months ago
7 Moonshot Stocks That Could Deliver 500% Returns by 2028 24/7 Wall St. Key Points: These stocks can deliver exponential returns (e.g. 247wallst.com - 5 months ago
8. Profile Summary

Palladyne AI Corp. PDYN

image
COUNTRY US
INDUSTRY Software - Infrastructure
MARKET CAP $ 294 M
Dividend Yield 0.00%
Description 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.
Contact 650 South 500 West, Salt Lake City, UT, 84101 https://www.palladyneai.com
IPO Date None
Employees 71
Officers Mr. Benjamin G. Wolff J.D. Co-Founder, President, Chief Executive Officer & Director Mr. Trevor Thatcher Chief Financial Officer Dr. Denis Garagic Co- Founder & Chief Technology Officer Dr. Fraser Smith Co-Founder & Chief Innovation Officer Ms. Kristi Martindale Chief Commercial Officer Mr. Steve Sonne J.D. Chief Legal Officer & Secretary Mr. Matt Vogt Chief Revenue Officer