Airsculpt Technologies, Inc. (AIRS) intrinsic value & 10-year financials
Airsculpt Technologies, Inc. (AIRS) has no Graham intrinsic value right now because the formula needs positive earnings. Over the last 8 fiscal years revenue grew 24.3% a year to $151.8M, with an average return on invested capital of 0.8%.
- Graham intrinsic value
- —
- Share price (Oct 17, 2026)
- $1.27
- Market cap
- $77.1M
- Revenue (FY2025)
- $151.8M
- Revenue growth (8-yr CAGR)
- 24.3%
- ROIC (10-yr avg)
- 0.8%
- Free cash flow (FY2025)
- $692.0K
AIRS 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $151.8M | -$11.7M | -$0.19 | $692.0K | -7.6% | -4.8% |
| FY2024 | $180.3M | -$8.3M | -$0.14 | -$2.7M | -1.0% | -1.1% |
| FY2023 | $195.9M | -$4.5M | -$0.08 | $14.0M | 4.8% | 2.9% |
| FY2022 | $168.8M | -$14.7M | -$0.26 | $11.5M | -2.7% | -2.8% |
| FY2021 | $133.3M | $10.6M | -$0.01 | $19.5M | 11.8% | 9.8% |
| FY2020 | $62.8M | $7.6M | — | $10.3M | 16.0% | — |
| FY2019 | $41.2M | -$2.2M | — | $499.0K | 1.6% | — |
| FY2018 | — | — | — | — | — | — |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
Airsculpt Technologies, Inc. revenue growth over the past decade is N/A; insufficient history prevents a reliable 10-year CAGR calculation.
Airsculpt Technologies, Inc. has historically struggled to out-earn its cost of capital, averaging just 0.8% ROIC.
Airsculpt Technologies, Inc. capital allocation metrics are N/A for the decade; share count and net debt history are incomplete.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, Airsculpt Technologies, Inc. is modeled at 15.0% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $-6.31 per share.