We need your help to keep running SecDiver.com for FREE

Dear Investing buddy, Sorry to interrupt, but today we ask you to help SecDiver's commitment of being FREE for all investors and providing best tools only available to Hedge funds. 99% of our readers don't give; they keep reading. All we ask is $5 if you can afford $5, or $25 if you can afford $25. We ask you, humbly: Please don't scroll away.
Our goal is to keep our service ads free and your donation will be helpful in this direction, We plan to remove ads altogether once we can manage our costs.

Donate us


Welcome to Reverse DCF page to understand market expectations about your interested Stock   


We have 2 report results for ticker: AXON - Axon Enterprise, Inc., also organized by 1 group tags below ... Bargain Finder: Related Companies Portfolio Health: Related Companies

1. (new)Reverse DCF based on cashflow:operating(operating cash flow) for AXON price: 795.48 as of date: 2025-07-03 [show/hide charts] Current Market Price: 795.48 as of 2025-07-03
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry expectedGrowthRate_MarketIsPricing
AXON PE_YEAR_2034 = 7 47.75%
AXON PE_YEAR_2034 = 10 43.12%
AXON PE_YEAR_2034 = 15 37.86%
AXON PE_YEAR_2034 = 20 34.16%
AXON PE_YEAR_2034 = 25 31.32%
AXON PE_YEAR_2034 = 30 29.03%
AXON PE_YEAR_2034 = 40 25.48%
AXON input_data {"marketcap": 62442768076.0, "cashflow_fcf_key": 408312000.0, "discount_rate": 0.1, "period": 10}
AXON input_data_url_param input_data={"marketcap": 62442768076.0, "cashflow_fcf_key": 408312000.0, "discount_rate": 0.1, "period": 10}
In this report, we are doing Reverse DCF assuming for today's current price: 795.48 to meet market expectations, what growth rate company should grow for next 10 years?
Each row can be thought as
1. After 10 years from today - if PE of the stock is X, what should be the growth rate from today to meet that PE in future
2. lower PE in future is a reasonable justification, higher PE in future is risky
3. Assumptions: We are using discount rate as 10%, Period as 10 years and Reinvestment Rate of 100% in the default report, overriding will change this values
4. You can override values by passing the input data as a query param to the URL
5. direct link: reverse dcf for AXON
6. override link: reverse dcf with override in URL for AXON
7. inf values means, cashflow::operating is negative or we do not have data for the stock/ticker

2. Showing REVERSE_DCF_RAW report for AXON [show/hide charts] Current Market Price: 795.48 as of 2025-07-03
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009
AXON revenue 2.08B 1.56B 1.19B 0.86B 0.68B 0.53B 0.42B 0.34B 0.27B 0.20B 0.16B 0.14B 0.11B 0.09B 0.04B 0.04B
AXON owner_earnings -0.02B 0.04B 0.11B -0.20B -0.11B -0.02B 0.03B -0.01B 0.01B 0.04B 0.02B 0.02B 0.02B 0.01B -0.01B 0.00B
AXON cashflow::operating 0.41B 0.19B 0.24B 0.12B 0.04B 0.07B 0.06B 0.02B 0.02B 0.05B 0.04B 0.03B 0.03B 0.02B 0.00B 0.01B
AXON cashflow::fcf 0.33B 0.13B 0.18B 0.07B -0.03B 0.05B 0.05B 0.01B 0.02B 0.04B 0.03B 0.03B 0.03B 0.02B -0.00B -0.00B
AXON cashflow::realfcf -0.05B -0.00B 0.07B -0.23B -0.17B -0.03B 0.03B -0.01B 0.01B 0.03B 0.02B 0.02B 0.02B 0.01B -0.01B -0.01B
AXON netincome 0.38B 0.18B 0.15B -0.06B -0.00B 0.00B 0.03B 0.01B 0.02B 0.02B 0.02B 0.02B 0.01B -0.01B -0.00B -0.00B
AXON operatingincome 0.06B 0.16B 0.09B -0.17B -0.01B -0.01B 0.02B 0.01B 0.03B 0.04B 0.03B 0.03B 0.02B -0.01B -0.01B -0.00B
AXON marketcap 45.32B 19.34B 11.81B 10.75B 7.57B 11.40B 6.66B 2.85B 2.40B 1.71B 2.63B 1.61B 0.92B 0.57B 0.55B 0.51B
AXON ev 44.86B 18.74B 11.45B 10.39B 7.41B 11.23B 6.31B 2.78B 2.36B 1.65B 2.58B 1.57B 0.88B 0.55B 0.51B 0.51B
AXON shares 0.08B 0.08B 0.07B 0.07B 0.06B 0.06B 0.06B 0.05B 0.05B 0.05B 0.05B 0.05B 0.05B 0.06B 0.06B 0.06B
AXON shares_calc 0.08B 0.07B 0.07B 0.07B 0.06B 0.16B 0.15B 0.11B 0.10B 0.10B 0.10B 0.10B 0.10B 0.11B 0.12B 0.12B

Reverse DCF Calculator

(last year value Or average of last 3 years)
(typically it's the min return you expect, 10% is a good one)

Reverse DCF Output

PE after Year Expected Growth Rate Market is Pricing in

Want to explore further, try these wonderful companies below or Use Search to find your favorite company or Check out our list of curated stocks here: Curated Stock List(new)

Join the 1,000+ Sleep Well Investors friends simplifying their investing decisions with SecDiver.com and SleepWellInvesting 🛌

*No account required, We promise to be respectful of your time and never spam you...