investorscraft@gmail.com

Intrinsic ValueAeroVironment, Inc. (AVAV)

Previous Close$243.00
Intrinsic Value
Upside potential
Previous Close
$243.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

AeroVironment, Inc. operates in the aerospace and defense sector, specializing in unmanned aircraft systems (UAS), tactical missile systems, and high-altitude pseudo-satellites. The company generates revenue through government contracts, primarily with the U.S. Department of Defense and allied nations, leveraging its expertise in autonomous systems for intelligence, surveillance, and reconnaissance (ISR) applications. Its product portfolio includes the Raven, Wasp, and Puma small UAS, as well as the Switchblade loitering munition, which has gained prominence in modern warfare. AeroVironment holds a strong niche position as a trusted provider of agile, cost-effective solutions for defense and commercial markets, with a focus on innovation and rapid deployment. The company competes with larger defense contractors but differentiates itself through specialized, modular systems tailored for tactical missions. Its market positioning is reinforced by long-term contracts and recurring revenue from maintenance, training, and upgrades, ensuring stable cash flows in a cyclical industry.

Revenue Profitability And Efficiency

AeroVironment reported revenue of $716.7 million for FY 2024, with net income of $59.7 million, reflecting a net margin of approximately 8.3%. Diluted EPS stood at $2.18, indicating modest profitability. Operating cash flow was $15.3 million, though capital expenditures of $22.9 million resulted in negative free cash flow, suggesting reinvestment needs. The company’s efficiency metrics highlight its reliance on government contracts, which often entail longer sales cycles but stable margins.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by its defense-focused product lines, with recurring revenue from services bolstering stability. Return on invested capital (ROIC) is likely tempered by high R&D and compliance costs inherent to the sector. AeroVironment’s capital efficiency is influenced by its asset-light model, though working capital demands from contract milestones can create variability in cash generation.

Balance Sheet And Financial Health

AeroVironment maintains a solid balance sheet with $73.3 million in cash and equivalents against $59.7 million in total debt, indicating a healthy liquidity position. The low leverage ratio suggests financial flexibility, though the absence of dividends implies reinvestment priorities. The company’s financial health is supported by predictable government funding, reducing near-term solvency risks.

Growth Trends And Dividend Policy

Growth is tied to defense budget allocations and international demand for unmanned systems, with the Switchblade platform likely a key driver. Historical trends show steady revenue expansion, though profitability can fluctuate with contract timing. AeroVironment does not pay dividends, opting to reinvest in R&D and acquisitions to sustain its technological edge in a competitive market.

Valuation And Market Expectations

The market likely values AeroVironment on its growth potential in autonomous systems, trading at a premium to traditional defense peers. Investors may focus on backlog visibility and scalability of its loitering munition systems, though valuation multiples could be sensitive to geopolitical developments and defense spending trends.

Strategic Advantages And Outlook

AeroVironment’s strategic advantages include its deep expertise in UAS, strong government relationships, and a pipeline of innovative defense solutions. The outlook remains positive given rising global demand for unmanned technologies, though execution risks and budget constraints pose challenges. Long-term success hinges on diversifying revenue streams and scaling production efficiently.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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