investorscraft@gmail.com

Intrinsic Value of AudioEye, Inc. (AEYE)

Previous Close$11.72
Intrinsic Value
Upside potential
Previous Close
$11.72

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

AudioEye, Inc. operates in the digital accessibility software industry, providing solutions that ensure websites and digital content comply with accessibility standards such as the Americans with Disabilities Act (ADA) and Web Content Accessibility Guidelines (WCAG). The company’s core revenue model is subscription-based, offering SaaS platforms that automate accessibility testing, remediation, and monitoring for businesses across sectors like e-commerce, education, and government. AudioEye differentiates itself through proprietary AI-driven technology that integrates seamlessly with clients’ existing digital infrastructure, reducing manual intervention and legal risks. The company targets mid-market and enterprise clients, positioning itself as a leader in a niche but rapidly growing market driven by regulatory requirements and corporate inclusivity initiatives. Its competitive edge lies in scalability, real-time compliance reporting, and a focus on user experience, which appeals to organizations prioritizing digital inclusivity.

Revenue Profitability And Efficiency

AudioEye reported revenue of $35.2 million for FY 2024, reflecting its subscription-driven growth. The company posted a net loss of $4.3 million, with diluted EPS of -$0.36, indicating ongoing investments in technology and market expansion. Operating cash flow was positive at $2.7 million, suggesting improved working capital management, while capital expenditures were negligible, underscoring a capital-light SaaS model.

Earnings Power And Capital Efficiency

The company’s negative net income highlights its growth-focused strategy, prioritizing customer acquisition and product development over short-term profitability. With no significant capital expenditures, AudioEye demonstrates efficient use of resources, though its debt-to-equity ratio warrants monitoring given $7.2 million in total debt against $5.7 million in cash reserves.

Balance Sheet And Financial Health

AudioEye’s balance sheet shows $5.7 million in cash and equivalents, providing limited liquidity against $7.2 million in total debt. The absence of dividends aligns with its reinvestment strategy, but the debt load may constrain financial flexibility if revenue growth slows or operating costs rise unexpectedly.

Growth Trends And Dividend Policy

Revenue growth trends suggest steady demand for digital accessibility solutions, though profitability remains elusive. The company does not pay dividends, reinvesting cash flow into R&D and sales initiatives to capture market share in a regulatory-driven industry. Future growth hinges on expanding its client base and upselling additional features to existing subscribers.

Valuation And Market Expectations

The market likely values AudioEye based on its growth potential in the underserved digital accessibility space, rather than current earnings. Investors may focus on recurring revenue metrics and regulatory tailwinds, though the stock’s performance will depend on execution toward profitability and debt management.

Strategic Advantages And Outlook

AudioEye’s AI-powered platform and first-mover advantage in compliance automation provide strategic differentiation. The outlook depends on its ability to scale efficiently, navigate competitive pressures, and capitalize on increasing global accessibility mandates. Success will require balancing growth investments with a path to sustainable profitability.

Sources

Company filings, CIK 0001362190

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