US · PDYN
Palladyne AI Corp.
- Sector
- Technology · Software - Infrastructure
- Headquarters
- Salt Lake City, UT 84101
- Website
- palladyneai.com
Price · as of 2024-12-31
$6.34
Market cap 295.52M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $37.77 | +495.74% |
| Intrinsic Value(DCF) | $2.66 | -58.04% |
| 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 |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | |||||
| 2021 | $31.98 | $32.22 | $6.38 | $0.00 | $140.11 |
| 2022 | $3.06 | $28.13 | $75.81 | $0.00 | $0.00 |
| 2023 | $1.66 | $20.16 | $0.00 | $0.00 | $212.60 |
| 2024 | $6.65 | $37.77 | $0.00 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates Palladyne AI Corp.'s (PDYN) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $37.77
- Current price
- $6.34
- AI upside
- +495.74%
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
$2.66
-58.04% 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 |
| PDYN | Palladyne AI Corp. | $6.34 | 295.52M | +496% | -58% | — | — | -2.45 | -18.68 | 22.87 | -5.67 | — | -18.68 | 55.20% | -345.79% | -932.66% | -462.94% | 221.11% | -124.47% | -1.16 | — | 9.64 | 9.34 | 0.77 | -3858.00% | 2668.00% | -7042.00% | -12.86% | -5.10 | 188.00% | 0.00% | 0.00% | 5.34% | -5.53 | -6.51 | 19.14 | -11.22 |
| BKKT | Bakkt Holdings, Inc. | $9.56 | 152.33M | +286% | +15,376,487% | — | — | -0.80 | 2.44 | 0.02 | -0.81 | — | -2.24 | 2.49% | -2.66% | -1.34% | -251.77% | -789.16% | -16.74% | 0.69 | — | 1.33 | 0.46 | 0.19 | -6207.00% | 34739.00% | -6536.00% | -29.32% | -0.15 | -206.30% | 0.00% | 0.00% | 0.00% | -0.72 | -2.77 | 0.02 | 8.12 |
| DGXX | Digi Power X Inc. | $2.76 | 180.27M | +7,647% | -80% | — | — | -6.10 | 1.91 | 1.12 | 4.48 | — | 2.01 | -30.67% | -29.38% | -18.37% | -26.68% | -43.00% | -17.78% | 0.01 | -172.21 | 0.66 | 0.20 | -0.17 | -7143.00% | 4170.00% | -89438.00% | -51.44% | -1.74 | -84.36% | 0.00% | 0.00% | 6.28% | -3.68 | -1.87 | 1.08 | 0.57 |
| FRGE | Forge Global Holdings, In… | $45.00 | 623.01M | -62% | -89% | — | — | -1.75 | 0.53 | 1.50 | -0.38 | — | 1.23 | -43.28% | -103.70% | -83.62% | -27.86% | -64.81% | -23.63% | 0.07 | — | 4.74 | 4.53 | 1.24 | -3042.00% | 1362.00% | -157.00% | -34.71% | -1.61 | -32.56% | 0.00% | 0.00% | 0.00% | -0.33 | -0.66 | 0.35 | -0.20 |
| GRRR | Gorilla Technology Group … | $11.82 | 159.26M | +368% | +868% | — | — | -4.54 | 4.11 | 4.02 | -4.45 | — | 4.28 | 49.96% | -89.65% | -86.77% | -103.89% | -118.47% | -49.11% | 0.30 | -91.39 | 1.68 | 1.30 | -0.01 | -47378.00% | 1542.00% | 13486.00% | -10.36% | -0.39 | -56.16% | 0.00% | 0.00% | 10.23% | -4.26 | -9.16 | 3.82 | 0.33 |
| LSAK | Lesaka Technologies, Inc. | $4.67 | 392.68M | +583% | +2,530% | — | — | -4.04 | 1.39 | 0.54 | -10.10 | -1.25 | -4.21 | 26.25% | -4.11% | -13.26% | -34.33% | -5.78% | -14.44% | 0.92 | -1.26 | 1.52 | 1.20 | -3.13 | 32222.00% | 1692.00% | -26627.00% | -7.44% | -0.06 | -6.78% | 0.00% | 0.00% | 3.86% | -18.92 | -19.48 | 0.78 | 2.04 |
| MVIS | MicroVision, Inc. | $0.78 | 238.55M | +3,451% | -41% | — | +1,424% | -2.51 | 4.98 | 51.75 | -3.10 | -112.85 | 6.43 | -60.35% | -1821.10% | -2063.78% | -134.07% | -272.49% | -77.29% | 1.06 | -19.19 | 1.79 | 1.65 | 0.04 | 222.00% | -3531.00% | -16.00% | -28.36% | -1.49 | -219.58% | 0.00% | 0.00% | 0.00% | -2.57 | -3.19 | 46.84 | -9.88 |
| REKR | Rekor Systems, Inc. | $0.86 | 116.73M | +3,018% | +588% | — | — | -1.64 | 2.95 | 2.19 | -2.59 | — | -21.76 | 49.28% | -118.02% | -133.42% | -181.93% | -89.39% | -70.33% | 0.95 | -18.05 | 1.09 | 0.69 | -0.56 | -139.00% | 3176.00% | 40.00% | -33.95% | -1.78 | -56.19% | 0.00% | 0.00% | 0.19% | -2.36 | -3.75 | 2.78 | -4.76 |
| RPAY | Repay Holdings Corporatio… | $2.78 | 253.92M | +909% | +15% | — | — | -51.02 | 0.69 | 1.69 | 8.41 | — | -1.53 | 77.12% | -2.48% | -3.24% | -1.31% | -0.66% | -0.67% | 0.67 | -0.99 | 2.69 | 2.18 | 3.17 | -9106.00% | 553.00% | 16810.00% | 19.94% | 1.47 | 9.48% | 0.45% | -22.70% | 9.45% | -108.98 | 8.05 | 2.71 | 0.41 |
| RXT | Rackspace Technology, Inc… | $1.95 | 475M | +883% | -54% | — | — | -2.35 | -0.43 | 0.20 | 4.19 | — | -0.20 | 18.86% | -3.75% | -8.41% | 20.31% | -15.58% | -7.71% | -0.40 | -1.22 | 0.68 | 0.49 | 1.75 | -7513.00% | -188.00% | -22725.00% | 17.10% | 0.20 | 14.01% | 0.00% | 0.00% | 520.90% | -9.02 | 10.03 | 0.34 | -1.14 |
| VERI | Veritone, Inc. | $2.82 | 142.42M | +928% | -65% | — | — | -0.98 | 7.04 | 1.02 | -3.36 | — | -0.96 | 70.58% | -95.22% | -40.36% | -373.39% | -67.65% | -33.40% | 8.91 | -7.31 | 0.97 | 0.82 | -1.75 | -3836.00% | -735.00% | -6220.00% | -32.54% | -0.41 | -24.59% | 0.00% | 0.00% | 0.00% | -2.24 | -6.41 | 2.13 | -4.01 |
About Palladyne AI Corp.
Palladyne AI Corp., a software company, focuses on delivering software that enhances the utility and functionality of third-party stationary and mobile robotic systems in the United States. Its Artificial Intelligence (AI)/ Machine Learning (ML) Foundational Technology enables robots to observe, learn, reason, and act in structured and unstructured environments. In addition, the company's technologies enable robotic systems to perceive their environment and quickly adapt to changing circumstances by generalizing from their experience using dynamic real-time operations without extensive programming, training, or the latency associated with processing in the cloud. Further, it offers Palladyne IQ used with industrial robots and cobots, enabling them to learn multiple tasks and handle disruptions or obstacles; and develops Palladyne Pilot for use with unmanned platform, such as Class 1 UAVs to enable persistent detection, identification, tracking, and classification of objects of interest by sharing situational awareness information across multiple drones that is derived by fusing multi-modal sensor data. It serves industrial manufacturing, defense, infrastructure maintenance, repair and surveillance, energy, and aerospace and aviation industries. The company was formerly known as Sarcos Technology and Robotics Corporation and changed its name to Palladyne AI Corp. in March 2024. Palladyne AI Corp. is headquartered in Salt Lake City, Utah.
- CEO
- Benjamin G. Wolff
- Employees
- 71
- Beta
- 3.81
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($2.66 ÷ $6.34) − 1 = -58.04% (DCF, example).