investorscraft@gmail.com

Intrinsic Value of Airgain, Inc. (AIRG)

Previous Close$4.26
Intrinsic Value
Upside potential
Previous Close
$4.26

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Airgain, Inc. operates in the wireless connectivity and antenna solutions industry, providing advanced technologies for IoT, automotive, and enterprise applications. The company generates revenue through the design, development, and sale of high-performance embedded antenna systems that enhance wireless signal strength and reliability. Its products cater to industries requiring robust connectivity, including smart home devices, fleet management, and broadband access, positioning Airgain as a niche player in a competitive, innovation-driven market. Airgain differentiates itself through proprietary antenna designs and partnerships with leading semiconductor and module manufacturers. The company targets high-growth segments like 5G, Wi-Fi 6, and IoT, where demand for optimized wireless performance is critical. Despite its specialized expertise, Airgain faces challenges from larger competitors with broader product portfolios and greater scale. Its market position hinges on technological differentiation and the ability to adapt to evolving wireless standards.

Revenue Profitability And Efficiency

Airgain reported revenue of $60.6 million for FY 2024, reflecting its focus on wireless connectivity solutions. However, the company posted a net loss of $8.7 million, with diluted EPS of -$0.79, indicating ongoing profitability challenges. Operating cash flow was negative at $3.5 million, though capital expenditures remained minimal at $178,000, suggesting restrained investment in physical assets.

Earnings Power And Capital Efficiency

The company’s negative earnings and operating cash flow highlight inefficiencies in converting revenue into sustainable profits. With limited capital expenditures, Airgain’s capital efficiency appears constrained by its current cost structure and competitive pressures. The lack of positive earnings power raises questions about its ability to fund growth internally without additional financing.

Balance Sheet And Financial Health

Airgain’s balance sheet shows $8.5 million in cash and equivalents against $3.9 million in total debt, providing some liquidity cushion. However, the negative cash flow and net losses may strain its financial flexibility over time. The absence of dividends aligns with its focus on preserving capital for operational needs and potential reinvestment.

Growth Trends And Dividend Policy

Growth trends remain uncertain, with the company navigating a competitive and rapidly evolving wireless technology landscape. Airgain does not pay dividends, prioritizing resource allocation toward R&D and market expansion. Future growth will likely depend on its ability to capitalize on emerging wireless standards and secure design wins in key verticals.

Valuation And Market Expectations

The market appears cautious about Airgain’s valuation, given its unprofitability and cash burn. Investors may be weighing its technological niche against execution risks and competitive threats. The stock’s performance will hinge on demonstrating improved margins or securing larger-scale customer engagements.

Strategic Advantages And Outlook

Airgain’s strategic advantages lie in its specialized antenna expertise and focus on high-growth wireless applications. However, the outlook remains mixed, with profitability challenges offset by potential opportunities in IoT and 5G. Success will depend on operational execution, cost management, and the ability to scale its solutions in target markets.

Sources

Company filings (10-K), financial statements

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount