Airship AI Holdings, Inc.

AI-generated fair value estimate for this company.

Method: 5-year unlevered FCF DCF on revenue growing 35%, 30%, 25%, 20%, 15% from an 18.15M TTM base with FCF margin ramping from -5% to 15% over the period, discounted at 16% with 4% terminal growth, gives an enterprise value of about 40.8M plus net cash of 11.81M (12.57M cash minus 0.76M debt), divided by 34.44M shares outstanding.

Reasoning: Airship AI is a fast-growing AI video-surveillance and data-management software vendor with 75% gross margin, TTM revenue growth of 32%, a 206M sales pipeline and a strong net-cash balance sheet, but it is still operating-loss-making today so the DCF must front-load negative FCF before margin scales with revenue.