AXON
Axon Enterprise Inc
Price:  
780.61 
USD
Volume:  
470,475.00
United States | Aerospace & Defense
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Axon Intrinsic Value

-89.70 %
Upside

What is the intrinsic value of Axon?

As of 2025-06-17, the Intrinsic Value of Axon Enterprise Inc (AXON) is 80.20 USD. This Axon valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 780.61 USD, the upside of Axon Enterprise Inc is -89.70%.

The range of the Intrinsic Value is 65.10 - 106.07 USD

Is Axon undervalued or overvalued?

Based on its market price of 780.61 USD and our intrinsic valuation, Axon Enterprise Inc (AXON) is overvalued by 89.70%.

780.61 USD
Stock Price
80.20 USD
Intrinsic Value
Intrinsic Value Details

Axon Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (185.74) - (73.04) (100.26) -112.8%
DCF (Growth 10y) (46.82) - (79.11) (55.00) -107.0%
DCF (EBITDA 5y) 65.10 - 106.07 80.20 -89.7%
DCF (EBITDA 10y) 114.38 - 211.47 150.72 -80.7%
Fair Value 29.87 - 29.87 29.87 -96.17%
P/E 163.07 - 253.26 212.42 -72.8%
EV/EBITDA (84.19) - 48.86 (22.08) -102.8%
EPV (6.41) - (4.19) (5.30) -100.7%
DDM - Stable 55.73 - 225.79 140.76 -82.0%
DDM - Multi 113.78 - 368.88 175.21 -77.6%

Axon Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 60,770.49
Beta 1.66
Outstanding shares (mil) 77.85
Enterprise Value (mil) 61,684.26
Market risk premium 4.60%
Cost of Equity 8.94%
Cost of Debt 7.00%
WACC 8.90%