US · AIRG
Airgain, Inc.
- Sector
- Technology · Communication Equipment
- Headquarters
- San Diego, CA 92130
- Website
- airgain.com
Price · as of 2025-12-31
$7.19
Market cap 50.22M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $89.46 | +1,144.23% |
| Intrinsic Value(DCF) | $1.81 | -74.83% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $3.17 | -55.95% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | $0.00 | $0.00 | |||
| 2014 | $3.73 | $5.42 | |||
| 2015 | $0.19 | $0.00 | |||
| 2016 | $12.58 | $319.52 | $1,520.84 | $18.51 | $68.50 |
| 2017 | $9.00 | $204.11 | $194.11 | $5.08 | $2.59 |
| 2018 | $13.21 | $935.18 | $236.84 | $3.00 | $0.00 |
| 2019 | $7.83 | $53.34 | $3.82 | $5.04 | $0.05 |
| 2020 | $23.14 | $90.98 | $3.29 | $2.85 | $1.45 |
| 2021 | $8.06 | $628.48 | $1.80 | $0.00 | $0.00 |
| 2022 | $5.34 | $222.39 | $4.42 | $0.00 | $0.00 |
| 2023 | $5.32 | $264.87 | $0.32 | $0.00 | $20.25 |
| 2024 | $4.80 | $25.17 | $0.46 | $0.00 | $0.00 |
| 2025 | $4.39 | $89.46 | $0.20 | $0.00 | $3.17 |
AI valuation
Our deep-learning model estimates Airgain, Inc.'s (AIRG) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $89.46
- Current price
- $7.19
- AI upside
- +1,144.23%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$1.81
-74.83% upside
Graham-Dodd
—
— upside
Graham Formula
$3.17
-55.95% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| AIRG | Airgain, Inc. | $7.19 | 50.22M | +1,144% | -75% | — | -56% | -8.09 | 1.84 | 1.00 | -18.58 | — | 3.55 | 43.54% | -16.38% | -12.41% | -21.69% | -32.63% | -13.70% | 0.17 | — | 1.98 | 1.55 | 1.00 | -3165.00% | -1455.00% | -6548.00% | -2.46% | -0.09 | -4.92% | 0.00% | 0.00% | 0.00% | -5.81 | -38.56 | 0.95 | -0.20 |
| AMPG | AmpliTech Group, Inc. | $2.68 | 55.36M | +635% | +10,997% | — | +1,073% | -1.49 | 0.45 | 1.77 | -0.28 | -0.47 | 0.55 | 36.65% | -88.66% | -118.24% | -35.04% | -36.19% | -30.03% | 0.12 | -28.85 | 18.45 | 13.40 | 1.98 | 31538.00% | -3899.00% | 2012.00% | -31.79% | -3.45 | -22.92% | 0.00% | 0.00% | 70.33% | -0.25 | -0.39 | 0.22 | 1.33 |
| AWRE | Aware, Inc. | $1.64 | 35.05M | +12,808% | -27% | -84% | — | -7.35 | 1.05 | 1.87 | -1.80 | — | 1.26 | 93.49% | -31.89% | -25.48% | -13.59% | -73.04% | -9.96% | 0.14 | — | 4.19 | 4.05 | 1.75 | -4000.00% | -469.00% | -27742.00% | -9.85% | -0.40 | -42.23% | 0.00% | 0.00% | 10.47% | -1.62 | -2.80 | 0.52 | 0.05 |
| CMBM | Cambium Networks Corporat… | $1.12 | 31.63M | +4,267% | +60% | — | +4,057% | -1.59 | 1.52 | 0.56 | -2.61 | — | 2.39 | 31.26% | -27.64% | -35.16% | -68.42% | -55.09% | -31.77% | 0.39 | -24.14 | 1.69 | 0.86 | -0.25 | -49028.00% | -2584.00% | 7514.00% | -17.51% | -0.18 | -19.50% | 0.00% | 0.00% | 0.57% | -2.24 | -6.31 | 0.62 | 0.58 |
| CPSH | CPS Technologies Corporat… | $4.48 | 65.09M | +8,716% | +2,992% | — | -31% | -7.13 | 1.54 | 1.06 | -4.76 | — | 1.54 | -0.56% | -20.74% | -14.84% | -19.70% | -34.79% | -15.49% | 0.01 | — | 3.29 | 2.17 | 0.81 | -33479.00% | -2333.00% | -91407.00% | -19.99% | -0.81 | -46.35% | 0.00% | 0.00% | 0.00% | -4.17 | -4.08 | 0.86 | 2.13 |
| MOB | Mobilicom Ltd | $5.46 | 65.31M | +959% | -82% | — | — | -1.70 | 3.39 | 4.30 | -0.69 | — | 3.39 | 57.60% | -127.15% | -251.85% | -104.88% | 175.40% | -74.04% | 0.06 | -149.49 | 7.29 | 6.60 | 1.08 | -365.00% | 4498.00% | -2255.00% | -23.66% | -2.22 | 140.26% | 0.00% | 0.00% | 3.14% | -1.31 | -1.64 | 1.67 | -2.65 |
| NEON | Neonode Inc. | $1.82 | 30.54M | +1,624% | +102% | — | +120% | -20.60 | 8.10 | 42.85 | -18.30 | — | 8.10 | 96.27% | -210.65% | -208.04% | -38.48% | -829.26% | -34.58% | 0.03 | — | 10.92 | 10.73 | 2.48 | -3788.00% | -1883.00% | -1247.00% | -4.23% | -3.45 | -712.98% | 0.00% | 0.00% | 0.00% | -17.92 | -20.84 | 37.74 | 24.18 |
| PHUN | Phunware, Inc. | $1.78 | 35.93M | +2,599% | +254% | +185% | +1,188% | -3.33 | 0.32 | 10.77 | 7.67 | — | 0.32 | 45.59% | -435.53% | -323.49% | -21.55% | 203.44% | -16.98% | 0.01 | -102.88 | 17.63 | 17.56 | 11.07 | -9576.00% | -3400.00% | -2784.00% | -38.73% | -2.06 | 194.84% | 0.00% | 0.00% | 334.00% | 5.59 | 5.84 | -24.36 | -0.36 |
| SLNH | Soluna Holdings, Inc. | $0.87 | 26.18M | +3,473% | -52% | — | — | -1.11 | -5.18 | 1.70 | -2.48 | — | -2.15 | 60.28% | -124.99% | -166.58% | -830.78% | -220.10% | -65.02% | -1.75 | -18.81 | 0.28 | 0.22 | -0.44 | -9712.00% | 8049.00% | 1712.00% | -28.51% | -0.11 | -89.08% | 0.00% | 0.00% | 0.00% | -1.66 | -4.26 | 2.07 | -6.18 |
| SURG | SurgePays, Inc. | $0.83 | 16.53M | +30,322% | +259,679,499% | — | +12,850% | -0.57 | 1.71 | 0.43 | -0.46 | — | 2.48 | -23.53% | -68.63% | -75.11% | -210.89% | -307.34% | -139.41% | 0.30 | -75.39 | 2.95 | 2.44 | 0.17 | -27319.00% | -5561.00% | -31816.00% | -83.34% | -3.52 | -160.57% | 0.00% | 0.00% | 2.41% | -0.45 | -0.87 | 0.31 | -4.37 |
| UEIC | Universal Electronics Inc… | $3.77 | 50.39M | +1,468% | -22% | -33% | — | -3.96 | 0.62 | 0.24 | 11.24 | — | 0.74 | 28.87% | -3.87% | -6.09% | -14.47% | -7.95% | -7.08% | 0.32 | — | 1.53 | 0.97 | 2.18 | -7579.00% | -608.00% | -4348.00% | 6.71% | 0.09 | 3.32% | 0.00% | 0.00% | 9.05% | -7.73 | 18.49 | 0.30 | 2.62 |
About Airgain, Inc.
Airgain, Inc. designs, develops, and engineers antenna products for original equipment and design manufacturers, vertical markets, chipset vendors, service providers, value-added resellers and software developers worldwide. The company's products include MaxBeam embedded antennas; profile embedded antennas; profile contour embedded antennas; ultra-embedded antennas; SmartMax embedded antennas; and MaxBeam carrier class antennas, as well as automotive, fleet, public safety, and machine-to-machine antennas under the Antenna Plus brand. It provides embedded antenna technologies to enable high performance wireless networking in a range of devices and markets, including consumer, enterprise, and automotive. The company was formerly known as AM Group and changed its name to Airgain, Inc. in 2004. Airgain, Inc. was incorporated in 1995 and is headquartered in San Diego, California.
- CEO
- Jacob Suen
- Employees
- 121
- Beta
- 0.94
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($1.81 ÷ $7.19) − 1 = -74.83% (DCF, example).