investorscraft@gmail.com

Intrinsic Value of Axon Enterprise, Inc. (AXON)

Previous Close$795.48
Intrinsic Value
Upside potential
Previous Close
$795.48

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 at the intersection of technology and public safety, specializing in advanced hardware and software solutions for law enforcement and security agencies. The company's core revenue model is driven by recurring SaaS subscriptions for its cloud-based evidence management platform, Axon Evidence, complemented by sales of its flagship TASER energy weapons and body cameras. Axon has established itself as a market leader in the public safety technology sector, leveraging its integrated ecosystem to enhance transparency, accountability, and operational efficiency for its clients. The company's competitive edge stems from its end-to-end platform, which combines hardware, software, and AI-driven analytics, creating high switching costs and fostering long-term customer relationships. Axon's market position is further strengthened by its focus on innovation, regulatory compliance, and strategic partnerships with law enforcement agencies globally.

Revenue Profitability And Efficiency

Axon reported revenue of $2.08 billion for FY 2024, reflecting strong demand for its integrated public safety solutions. The company achieved a net income of $377 million, with diluted EPS of $4.80, underscoring its profitability. Operating cash flow stood at $408 million, while capital expenditures were $78.8 million, indicating efficient cash generation and disciplined reinvestment in growth initiatives.

Earnings Power And Capital Efficiency

Axon demonstrates robust earnings power, driven by high-margin SaaS subscriptions and scalable hardware sales. The company's capital efficiency is evident in its ability to generate significant operating cash flow relative to its capital expenditures, supporting further investment in R&D and market expansion without compromising financial stability.

Balance Sheet And Financial Health

Axon maintains a solid balance sheet with $454.8 million in cash and equivalents, providing liquidity for strategic initiatives. Total debt of $721.7 million is manageable given the company's strong cash flow generation and profitability, positioning Axon for sustained growth without undue financial risk.

Growth Trends And Dividend Policy

Axon has consistently delivered growth through its expanding product portfolio and global market penetration. The company does not currently pay dividends, opting instead to reinvest profits into innovation and acquisitions to maintain its competitive edge and capitalize on emerging opportunities in the public safety sector.

Valuation And Market Expectations

The market values Axon for its leadership in a niche but growing industry, with expectations centered on continued SaaS adoption and international expansion. The company's valuation reflects its premium positioning, driven by recurring revenue streams and technological differentiation.

Strategic Advantages And Outlook

Axon's strategic advantages include its integrated platform, strong brand recognition, and deep relationships with law enforcement agencies. The outlook remains positive, with opportunities to expand into adjacent markets and leverage AI advancements to enhance its product offerings, though regulatory and competitive risks persist.

Sources

Company filings, investor presentations

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