Airship AI Holdings, Inc. (AISP)
Software - Infrastructure · Technology · $100M
Intrinsic Value (Consensus)
$13.52
Current Price
$2.92
Margin of Safety
+300%
300% Below Intrinsic Value
Value: $14
Price: $3
Valuation Model Estimates
Current Price: $2.92
DCF (Discounted Cash Flow)
$15.21
Graham Number
Not applicable
—
Earnings Power Value
$10.14
Relative Value (P/E)
$15.20
Dividend Discount Model
Not applicable
—
Consensus Value
$13.52
Model Assumptions
Discount Rate
10.3%
Growth Rate
5.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
D
44
Profitability
10/25
Strength
8/25
Valuation
22/25
Growth
4/25
Financial Health Signals
Negative free cash flow — company is burning cash
Declining revenue — top line is shrinking
Key Financials
- EPS (TTM)
- $0.76
- EPS (Forward)
- $0.80
- Book Value
- $-0.21
- P/E Ratio
- 20.0
- Forward P/E
- 19.0
- PEG Ratio
- —
- ROE
- N/A
- Debt/Equity
- —
- Revenue Growth
- -33.5%
- Earnings Growth
- 5.0%
- Dividend Yield
- N/A
- Beta
- 0.53
Similar Stocks (Technology)
AGMHAGM Group Holdings I...
$986.06+300%
MSGMMotorsport Games Inc...
$15.60+300%
TASKTaskUs, Inc.
$20.62+284.7%
ENRENERGIZER HOLDINGS, ...
$61.57+202.1%
KLACKLA Corporation
$716.60+201.9%
Data last updated: 2026-06-21
Source: Yahoo Finance