Axon Enterprises Inc Valuation – October 2018 $AAXN

Company Profile (excerpt from Reuters): Axon Enterprise, Inc., formerly TASER International, Inc., incorporated on January 5, 2001, is engaged in development, manufacture and sale of conducted electrical weapons (CEWs) for use by law enforcement, military, corrections and private security personnel, and by private individuals for personal defense. The Company is also engaged in development of connected wearable on-officer cameras, which utilize its cloud-based digital evidence management solution. The Company operates through two segments: the sale of CEWs, accessories, and other related products and services (the TASER Weapons segment), and the Axon business, focused on devices, wearables, applications, cloud and mobile products (the Axon segment).


Downloadable PDF version of this valuation:

ModernGraham Valuation of AAXN – October 2018

Stage 1: Is this company suitable for the Defensive Investor or the Enterprising Investor?

What kind of Intelligent Investor are you?

Defensive Investor; must pass 6 out of the following 7 tests.
1. Adequate Size of the Enterprise Market Cap > $2Bil $3,776,783,573 Pass
2. Sufficiently Strong Financial Condition Current Ratio > 2 4.03 Pass
3. Earnings Stability Positive EPS for 10 years prior Fail
4. Dividend Record Dividend Payments for 10 years prior Fail
5. Earnings Growth Increase of 33% in EPS in past 10 years using 3 year averages at beginning and end -563.16% Fail
6. Moderate PEmg Ratio PEmg < 20 204.51 Fail
7. Moderate Price to Assets PB Ratio < 2.5 OR PB*PEmg < 50 8.23 Fail
Enterprising Investor; must pass 4 out of the following 5 tests, or be suitable for the Defensive Investor.
1. Sufficiently Strong Financial Condition Current Ratio > 1.5 4.03 Pass
2. Sufficiently Strong Financial Condition Debt to NCA < 1.1 0.00 Pass
3. Earnings Stability Positive EPS for 5 years prior Pass
4. Dividend Record Currently Pays Dividend Fail
5. Earnings Growth EPSmg greater than 5 years ago Pass


Stage 2: Determination of Intrinsic Value

EPSmg $0.32
MG Growth Estimate 4.20%
MG Value $5.35
Opinion Overvalued
MG Grade C-
MG Value based on 3% Growth $4.59
MG Value based on 0% Growth $2.69
Market Implied Growth Rate 98.00%
Current Price $64.76
% of Intrinsic Value 1209.40%

Axon Enterprise Inc is suitable for the Enterprising Investor but not the more conservative Defensive Investor. The Defensive Investor is concerned with the insufficient earnings stability or growth over the last ten years, and the poor dividend history, and the high PEmg and PB ratios. The Enterprising Investor is only concerned with the lack of dividends. As a result, all Enterprising Investors following the ModernGraham approach should feel comfortable proceeding with the analysis.

As for a valuation, the company appears to be Overvalued after growing its EPSmg (normalized earnings) from $0.25 in 2014 to an estimated $0.32 for 2018. This level of demonstrated earnings growth does not support the market’s implied estimate of 98% annual earnings growth over the next 7-10 years. As a result, the ModernGraham valuation model, based on the Benjamin Graham value investing formula, returns an estimate of intrinsic value below the price.

At the time of valuation, further research into Axon Enterprise Inc revealed the company was trading above its Graham Number of $5.72. The company does not pay a dividend. Its PEmg (price over earnings per share – ModernGraham) was 204.51, which was above the industry average of 59.09. Finally, the company was trading above its Net Current Asset Value (NCAV) of $5.14.

Axon Enterprise Inc receives an average overall rating in the ModernGraham grading system, scoring a C-.

Stage 3: Information for Further Research

Net Current Asset Value (NCAV) $5.14
Graham Number $5.72
PEmg 204.51
Current Ratio 4.03
PB Ratio 8.23
Current Dividend $0.00
Dividend Yield 0.00%
Number of Consecutive Years of Dividend Growth 0

Useful Links:

ModernGraham tagged articles Morningstar
Google Finance MSN Money
Yahoo Finance Seeking Alpha
GuruFocus SEC Filings

Most Recent Balance Sheet Figures

Balance Sheet Information 6/1/2018
Total Current Assets $486,966,000
Total Current Liabilities $120,898,000
Long-Term Debt $0
Total Assets $642,397,000
Intangible Assets $45,126,000
Total Liabilities $193,555,000
Shares Outstanding (Diluted Average) 57,054,000

Earnings Per Share History

EPS History
Next Fiscal Year Estimate $0.46
Dec2017 $0.10
Dec2016 $0.32
Dec2015 $0.36
Dec2014 $0.37
Dec2013 $0.34
Dec2012 $0.27
Dec2011 -$0.12
Dec2010 -$0.07
Dec2009 $0.00
Dec2008 $0.06
Dec2007 $0.23
Dec2006 -$0.07
Dec2005 $0.02
Dec2004 $0.30
Dec2003 $0.10
Dec2002 $0.01
Dec2001 $0.01
Dec2000 -$0.02

Earnings Per Share – ModernGraham History

EPSmg History
Next Fiscal Year Estimate $0.32
Dec2017 $0.26
Dec2016 $0.34
Dec2015 $0.31
Dec2014 $0.25
Dec2013 $0.15
Dec2012 $0.05
Dec2011 -$0.04
Dec2010 $0.01
Dec2009 $0.05
Dec2008 $0.09
Dec2007 $0.11
Dec2006 $0.06
Dec2005 $0.11
Dec2004 $0.13
Dec2003 $0.03

Recommended Reading:

Other ModernGraham posts about the company

TASER International Inc Valuation – Initial Coverage $TASR

Other ModernGraham posts about related companies

Cubic Corp Valuation – September 2018 $CUB
KLX Inc Valuation – August 2018 $KLXI
Kaman Corp Valuation – August 2018 $KAMN
Raytheon Co Valuation – June 2018 $RTN
General Dynamics Corp Valuation – June 2018 $GD
TransDigm Group Inc Valuation – June 2018 $TDG
Northrop Grumman Corp Valuation – May 2018 $NOC
Rockwell Collins Inc Valuation – May 2018 $COL
L3 Technologies Inc Valuation – March 2018 $LLL
Textron Inc Valuation – March 2018 $TXT


The author did not hold a position in any company mentioned in this article at the time of publication and had no intention of changing that position within the next 72 hours.  See my current holdings here.  This article is not investment advice; any reader should speak to a registered investment adviser prior to making any investment decisions.  ModernGraham is not affiliated with the company in any manner.  Please be sure to review our detailed disclaimer.

Leave a Reply

Your email address will not be published. Required fields are marked *

This site uses Akismet to reduce spam. Learn how your comment data is processed.