Previous Close | $795.48 |
Intrinsic Value | $954.56 |
Upside potential | +20% |
Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Company filings, investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |