investorscraft@gmail.com

Intrinsic ValueAxon Enterprise, Inc. (0HKE.L)

Previous Close£492.14
Intrinsic Value
Upside potential
Previous Close
£492.14

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

Axon Enterprise, Inc. operates in the industrial capital goods sector, specializing in advanced technology solutions for law enforcement and public safety. The company generates revenue through two primary segments: TASER conducted energy devices (CEDs) and its Software and Sensors division, which includes body cameras, in-car systems, and cloud-based evidence management platforms. Axon’s integrated ecosystem—combining hardware like the TASER 7 and Axon Fleet with software such as Axon Evidence—positions it as a leader in modern policing tools, offering end-to-end solutions for digital evidence capture, storage, and analysis. Its strategic partnership with Fusus, Inc. further enhances real-time situational awareness for agencies, reinforcing its market differentiation. Axon’s direct sales force and distribution network cater to global markets, with a strong foothold in the U.S. The company’s rebranding from TASER International in 2017 reflects its evolution beyond CEDs into a comprehensive public safety technology provider, leveraging recurring software revenue and hardware innovation to sustain competitive advantage.

Revenue Profitability And Efficiency

Axon reported revenue of $2.08 billion for the period, driven by robust demand for its hardware and software offerings. Net income stood at $377 million, with diluted EPS of $4.80, reflecting efficient cost management and scalability. Operating cash flow of $408 million underscores healthy liquidity, though capital expenditures of $78.8 million indicate ongoing investments in R&D and infrastructure to support growth.

Earnings Power And Capital Efficiency

The company’s earnings power is bolstered by high-margin software subscriptions and recurring revenue streams, complementing its hardware sales. A beta of 1.24 suggests moderate volatility relative to the market, while its capital efficiency is evident in its ability to generate substantial operating cash flow relative to net income.

Balance Sheet And Financial Health

Axon maintains a solid balance sheet with $454.8 million in cash and equivalents, providing flexibility for strategic initiatives. Total debt of $721.7 million is manageable given its cash flow generation and market capitalization of $56.6 billion. The absence of dividends aligns with its growth-focused capital allocation strategy.

Growth Trends And Dividend Policy

Axon’s growth is fueled by technological innovation and expanding adoption of its integrated solutions. The company does not pay dividends, opting instead to reinvest in product development and market expansion. Its partnerships and global reach suggest sustained top-line growth potential.

Valuation And Market Expectations

With a market cap of $56.6 billion, Axon trades at a premium, reflecting investor confidence in its leadership in public safety tech and recurring revenue model. The elevated valuation multiples imply expectations of continued software-driven margin expansion and market share gains.

Strategic Advantages And Outlook

Axon’s strategic edge lies in its end-to-end ecosystem, brand authority in CEDs, and sticky software subscriptions. The outlook remains positive, supported by secular trends in law enforcement digitization and global public safety spending, though competition and regulatory risks warrant monitoring.

Sources

Company filings, Bloomberg

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