As of 2025-05-27, the Intrinsic Value of Axon Enterprise Inc (AXON) is 80.54 USD. This Axon valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 731.37 USD, the upside of Axon Enterprise Inc is -89.00%.
The range of the Intrinsic Value is 63.63 - 106.64 USD
Based on its market price of 731.37 USD and our intrinsic valuation, Axon Enterprise Inc (AXON) is overvalued by 89.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (193.24) - (73.45) | (101.61) | -113.9% |
| DCF (Growth 10y) | (46.97) - (81.29) | (55.43) | -107.6% |
| DCF (EBITDA 5y) | 63.63 - 106.64 | 80.54 | -89.0% |
| DCF (EBITDA 10y) | 112.41 - 213.67 | 151.96 | -79.2% |
| Fair Value | 29.87 - 29.87 | 29.87 | -95.92% |
| P/E | 142.82 - 230.09 | 193.11 | -73.6% |
| EV/EBITDA | (82.94) - 48.86 | (22.08) | -103.0% |
| EPV | (6.39) - (4.09) | (5.24) | -100.7% |
| DDM - Stable | 56.10 - 235.64 | 145.87 | -80.1% |
| DDM - Multi | 114.66 - 385.84 | 178.18 | -75.6% |
| Market Cap (mil) | 56,937.16 |
| Beta | 1.68 |
| Outstanding shares (mil) | 77.85 |
| Enterprise Value (mil) | 57,850.93 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.87% |
| Cost of Debt | 7.00% |
| WACC | 8.82% |