AXON ENTERPRISE, INC. (AXON)
Ordnance & Accessories, (No Vehicles/Guided Missiles) · Industrials · $2.4B
Intrinsic Value (Consensus)
$23.41
Current Price
$30.20
Margin of Safety
-22.5%
22.5% Above Intrinsic Value
Value: $23
Price: $30
Valuation Model Estimates
Current Price: $30.20
DCF (Discounted Cash Flow)
$11.81
Graham Number
$36.98
Earnings Power Value
$14.66
Relative Value (P/E)
$30.20
Dividend Discount Model
Not applicable
—
Consensus Value
$23.41
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
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%.
Key Financials
- EPS (TTM)
- $1.51
- EPS (Forward)
- $1.54
- Book Value
- $40.25
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 3.8%
- Debt/Equity
- 56%
- Revenue Growth
- 33.5%
- Earnings Growth
- 2.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance