US · AISP
Airship AI Holdings, Inc.
- Sector
- Technology · Software - Infrastructure
- Headquarters
- Redmond, WA 98052
- Website
- airshipai.ai
Price · as of 2025-12-31
$2.44
Market cap 93.83M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $2,045.77 | +83,743.03% |
| Intrinsic Value(DCF) | $20.14 | +725.41% |
| Graham-Dodd Method(GD) | $4.30 | +76.35% |
| Graham Formula(GF) | — | — |
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 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | |||||
| 2021 | $9.73 | ||||
| 2022 | $10.21 | $36.20 | $0.00 | $0.00 | $0.00 |
| 2023 | $6.80 | $246.20 | $0.00 | $2.17 | $0.00 |
| 2024 | $3.49 | $109.18 | $332.38 | $0.00 | $0.00 |
| 2025 | $2.83 | $2,045.77 | $0.00 | $4.30 | $0.00 |
AI valuation
Our deep-learning model estimates Airship AI Holdings, Inc.'s (AISP) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $2,045.77
- Current price
- $2.44
- AI upside
- +83,743.03%
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
$20.14
+725.41% upside
Graham-Dodd
$4.30
+76.35% upside
Graham Formula
—
— 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 |
| AISP | Airship AI Holdings, Inc. | $2.44 | 93.83M | +83,743% | +725% | +76% | — | 0.00 | -12.83 | 5.99 | -11.82 | — | -12.83 | 50.24% | -47.10% | 191.38% | -97457.23% | 17.70% | 176726.36% | -0.12 | — | 2.94 | 2.90 | 1.59 | -14000.00% | -3353.00% | 12297601.00% | -8726.62% | -1273.74 | 19636.47% | 0.00% | 0.00% | 0.45% | -11.20 | -0.01 | 5.28 | -0.90 |
| ALAR | Alarum Technologies Ltd. | $6.51 | 48.36M | +964% | +28,566% | +15% | +266% | 8.67 | 1.90 | 1.57 | 4.40 | — | 2.34 | 74.25% | 21.12% | 18.16% | 29.24% | 64.99% | 21.07% | 0.06 | 17.18 | 2.30 | 2.30 | -1.62 | -16071.00% | 2088.00% | 8818.00% | 17.55% | 1.09 | 102.51% | 0.00% | 0.00% | 9.19% | 5.42 | 4.16 | 1.15 | 1.60 |
| ARAI | Arrive AI Inc. | $1.10 | 40.08M | — | — | — | — | — | — | — | — | — | — | 0.00% | — | — | 621.23% | 487.18% | -564.63% | -0.02 | -980.24 | 0.31 | 0.07 | 0.02 | -3750.00% | — | -1772.00% | — | -1.17 | 257.16% | — | 0.00% | — | — | — | — | — |
| DSP | Viant Technology Inc. | $10.13 | 641.99M | +469% | +187% | -72% | -47% | 100.75 | 4.42 | 0.82 | 2.96 | — | 7.53 | 45.66% | 1.20% | 0.82% | 3.87% | -2.75% | 0.56% | 0.48 | 8.70 | 2.49 | 2.42 | -8.98 | -15217.00% | 2974.00% | 3477.00% | 20.70% | 0.36 | -39.74% | 0.00% | 0.00% | 13.54% | 16.94 | 1.20 | 0.20 | 1.97 |
| EXFY | Expensify, Inc. | $0.95 | 88.4M | +2,746% | -61% | -71% | — | -4.03 | 0.65 | 0.61 | -3.60 | -4.40 | 0.65 | 50.34% | -12.68% | -15.05% | -16.39% | -22.43% | -11.89% | 0.04 | — | 3.30 | 1.63 | 7.41 | 9167.00% | 206.00% | 2353.00% | 23.29% | 0.43 | 24.99% | 0.00% | 0.00% | 25.56% | -1.56 | 1.40 | 0.20 | 0.81 |
| HPAI | Helport AI Limited | $2.87 | 107.43M | +830% | — | — | — | 79.93 | 8.51 | 4.26 | 21.52 | — | 31.05 | 54.87% | 7.88% | 5.33% | 12.18% | 12.15% | 5.78% | 0.14 | 24.46 | 1.24 | 1.24 | 0.32 | -7500.00% | 1786.00% | 13489.00% | -3.76% | 0.47 | -31.85% | 0.00% | 0.00% | 0.05% | 54.88 | -27.01 | 4.33 | 6.41 |
| NRDY | Nerdy, Inc. | $0.96 | 118.61M | +2,563% | -61% | — | — | -1.86 | 5.98 | 0.63 | -1.60 | — | 9.96 | 57.98% | -19.32% | -22.30% | -208.41% | 318.90% | -72.27% | 1.02 | — | 2.27 | 2.09 | 0.54 | -1316.00% | -591.00% | 779.00% | -21.32% | -0.74 | 223.26% | 0.00% | 0.00% | 0.00% | -2.46 | -3.51 | 0.47 | -8.18 |
| STEM | Stem, Inc. | $10.51 | 88.18M | -66% | -66% | — | +57,769% | -0.08 | -0.18 | 0.49 | -0.70 | -0.02 | -0.13 | -7.65% | -580.60% | -590.67% | -6139.13% | -179.18% | -95.19% | -1.36 | -45.89 | 1.06 | 0.90 | -0.61 | 48616.00% | -6867.00% | -7854.00% | -68.01% | -0.28 | -10.33% | 0.00% | 0.00% | 0.00% | -0.66 | -11.50 | 3.85 | -11.14 |
| TEAD | Teads Holding Co. | $0.86 | 81.69M | +5,883% | +14,411% | +290% | — | -300.37 | 0.92 | 0.24 | 2.55 | -450.55 | 1.41 | 21.59% | -1.42% | -0.08% | -0.31% | -3.75% | -0.12% | 0.07 | -3.46 | 1.19 | 1.09 | -2.95 | 6667.00% | -491.00% | -89020.00% | 24.01% | 0.24 | 38.01% | 0.00% | 0.00% | 65.50% | -5.00 | 1.23 | 0.07 | 1.63 |
| TROO | TROOPS, Inc. | $2.88 | 311.36M | +1,543% | +12,213% | — | — | -7.85 | 1.54 | 10.45 | -8.96 | -1.17 | 1.93 | 19.27% | -56.86% | -133.16% | -20.82% | -9.50% | -17.94% | 0.00 | — | 3.30 | 3.26 | 0.46 | 66923.00% | 18224.00% | -12521.00% | 1.62% | 0.33 | 2.83% | 0.00% | 0.00% | 1.94% | -17.49 | 58.78 | 9.94 | 4.30 |
| VHC | VirnetX Holding Corp | $16.30 | 69.62M | +688% | -62% | — | +496% | -1.78 | 0.82 | 6472.80 | -0.18 | — | 0.82 | 100.00% | -407940.00% | -363500.00% | -38.01% | -240.06% | -33.04% | 0.24 | — | 5.31 | 5.29 | 0.68 | -3517.00% | -2857.00% | -3820.00% | -47.43% | -2.13 | -180.65% | 0.00% | 0.00% | 0.40% | -0.18 | -0.24 | 725.80 | -4.44 |
About Airship AI Holdings, Inc.
Airship AI Holdings, Inc. provides AI-driven video, sensor, and data management surveillance platform in the United States. The company offers Airship Acropolis OS, an IP and analog video surveillance; Airship Command, a suite of visualization tools that allows users to view data and evidence ingested from the edge; and Airship Outpost foe high-definition recording with user defined low-bit rate video stream encoding. It serves government, public sector, law enforcement, military, and commercial enterprise organizations. The company was formerly known as Super Simple AI, Inc. and changed its name to Airship AI Holdings, Inc. on March 2023. Airship AI Holdings, Inc. was founded in 2006 and is headquartered in Redmond, Washington.
- CEO
- Victor Huang
- Employees
- 53
- Beta
- 0.34
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($20.14 ÷ $2.44) − 1 = +725.41% (DCF, example).