US · AUR
Aurora Innovation, Inc.
- Sector
- Technology · Information Technology Services
- Headquarters
- Pittsburgh, PA 15222
- Website
- aurora.tech
Price · as of 2025-12-31
$6.13
Market cap 9.12B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | — | — |
| Intrinsic Value(DCF) | $2.21 | -63.95% |
| Graham-Dodd Method(GD) | — | — |
| 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 | $3.97 | $1.15 | $0.00 | ||
| 2022 | $1.27 | $24.06 | $0.00 | $0.00 | $12.26 |
| 2023 | $2.20 | $32.71 | |||
| 2024 | $7.10 | ||||
| 2025 | $4.75 | $0.51 | $0.00 |
AI valuation
Our deep-learning model estimates Aurora Innovation, Inc.'s (AUR) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- —
- Current price
- $6.13
- AI upside
- —
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
$2.21
-63.95% upside
Graham-Dodd
—
— 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 |
| AUR | Aurora Innovation, Inc. | $6.13 | 9.12B | — | -64% | — | — | -10.70 | 4.08 | 2911.75 | -8.74 | — | 5.74 | -466.67% | -30033.33% | -27200.00% | -40.65% | -100.45% | -36.42% | 0.07 | — | 11.86 | 11.50 | 0.07 | -435.00% | — | -512.00% | -7.01% | -5.23 | -68.23% | 0.00% | 0.00% | 0.00% | -8.45 | -12.44 | 2538.75 | 22.08 |
| APLD | Applied Digital Corporati… | $27.27 | 7.62B | +175% | +1,905% | — | — | -12.36 | 4.51 | 13.26 | -37.53 | — | 4.51 | 10.53% | -33.53% | -107.22% | -60.92% | -9.76% | -17.55% | 1.11 | -4.05 | 0.77 | 0.21 | -6.41 | -1145.00% | 5774.00% | 52259.00% | -27.90% | -0.21 | -107.71% | 0.09% | -1.10% | 1.19% | -47.69 | -4.32 | 15.99 | 0.93 |
| CACI | CACI International Inc | $610.17 | 13.48B | -34% | -69% | -90% | -26% | 21.12 | 2.71 | 1.22 | 14.37 | 105.59 | -4.76 | 8.86% | 8.86% | 5.79% | 13.49% | 10.16% | 6.47% | 0.86 | 4.81 | 1.47 | 1.25 | 3.37 | 2000.00% | 1264.00% | 1101.00% | 4.56% | 0.45 | 7.75% | 0.00% | 0.00% | 1.60% | 18.04 | 28.63 | 1.60 | 3.49 |
| DOX | Amdocs Limited | $69.80 | 7.68B | +30% | -49% | — | — | 14.99 | 2.48 | 1.88 | 9.72 | 79.63 | 22.25 | 36.58% | 18.16% | 12.46% | 16.49% | 17.60% | 8.99% | 0.24 | 19.40 | 1.17 | 0.93 | 0.54 | 1882.00% | -943.00% | 423.00% | 7.58% | 0.55 | 16.84% | 2.64% | 39.50% | 9.11% | 10.95 | 13.97 | 1.99 | 4.65 |
| EPAM | EPAM Systems, Inc. | $141.00 | 7.79B | +16% | -53% | -45% | +10% | 20.59 | 2.12 | 1.43 | 10.51 | — | 3.78 | 26.55% | 9.55% | 6.92% | 10.34% | 15.48% | 7.83% | 0.04 | — | 2.59 | 2.46 | -1.83 | -1429.00% | 1542.00% | 1626.00% | 7.88% | 0.67 | 24.36% | 0.00% | 0.00% | 8.89% | 12.71 | 10.81 | 1.21 | 6.30 |
| ESTC | Elastic N.V. | $52.07 | 5.49B | +41% | +105% | -99% | — | -80.80 | 9.42 | 5.89 | 1310.65 | — | 14.65 | 74.39% | -3.70% | -7.29% | -12.98% | -29.49% | -4.47% | 0.64 | -2.17 | 1.92 | 1.76 | -21.89 | -27627.00% | 1704.00% | 8018.00% | 3.00% | 0.26 | 140.59% | 0.00% | 0.00% | 2.13% | -144.45 | 30.30 | 5.35 | 3.48 |
| IDCC | InterDigital, Inc. | $366.53 | 9.44B | -46% | -52% | -77% | -81% | 24.03 | 8.87 | 11.72 | 15.41 | — | 12.89 | 80.30% | 55.26% | 48.76% | 41.53% | 105.93% | 20.85% | 0.46 | 11.53 | 1.84 | 1.74 | -0.40 | -224.00% | -397.00% | 9895.00% | 5.41% | 0.72 | 140.25% | 0.62% | 14.90% | 3.68% | 19.60 | 17.09 | 10.83 | 9.03 |
| JKHY | Jack Henry & Associates, … | $162.46 | 11.76B | -24% | -52% | -90% | -42% | 25.82 | 5.52 | 4.95 | 14.56 | 133.72 | 18.37 | 42.71% | 23.94% | 19.19% | 21.39% | 21.80% | 14.97% | 0.00 | 54.49 | 1.27 | 0.78 | -0.13 | 1931.00% | 721.00% | 1534.00% | 5.00% | 1.20 | 28.99% | 1.40% | 36.10% | 1.70% | 20.51 | 19.84 | 4.91 | 10.74 |
| MKSI | MKS Inc. | $244.46 | 16.42B | -36% | -60% | -96% | -69% | 55.72 | 6.05 | 4.18 | 23.79 | 100.38 | -8.24 | 40.45% | 14.37% | 7.50% | 11.70% | 8.35% | 3.39% | 1.73 | 2.67 | 2.71 | 1.43 | 4.67 | 5552.00% | 962.00% | 2122.00% | 3.02% | 0.70 | 7.57% | 0.36% | 20.00% | 0.92% | 36.21 | 41.16 | 5.20 | 2.61 |
| OTEX | Open Text Corporation | $24.77 | 6.21B | +111% | -15% | — | -93% | 19.74 | 2.19 | 1.63 | 9.12 | — | -1.55 | 63.50% | 20.16% | 8.43% | 10.73% | 10.15% | 3.12% | 1.69 | 2.83 | 0.80 | 0.73 | 3.55 | -351.00% | -731.00% | -1497.00% | 7.99% | 0.30 | 7.23% | 3.16% | 62.30% | 9.48% | 13.20 | 20.50 | 2.66 | 1.31 |
| TTAN | ServiceTitan, Inc. | $72.39 | 6.78B | +27% | -1% | — | — | -17.79 | 2.92 | 5.51 | -28.19 | -9.31 | 11.88 | 64.90% | -29.79% | -30.98% | -18.35% | -18.93% | -14.55% | 0.11 | -14.82 | 3.74 | 3.48 | 1.96 | 19113.00% | 2564.00% | -11833.00% | 0.36% | 0.24 | 1.27% | 0.00% | 0.00% | 9.28% | -17.29 | 257.28 | 5.15 | 7.54 |
About Aurora Innovation, Inc.
Aurora Innovation, Inc. operates as a self-driving technology company in the United States. It focuses on developing Aurora Driver, a platform that brings a suite of self-driving hardware, software, and data services together to adapt and interoperate passenger vehicles, light commercial vehicles, and trucks. The company was founded in 2017 and is headquartered in Pittsburgh, Pennsylvania.
- CEO
- Christopher Urmson
- Employees
- 1.8K
- Beta
- 2.48
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($2.21 ÷ $6.13) − 1 = -63.95% (DCF, example).