Palladyne Ai Corp. (PDYN) intrinsic value & 10-year financials
Palladyne Ai Corp. (PDYN) has no Graham intrinsic value right now because the formula needs positive earnings. Over the last 7 fiscal years revenue shrank 9.9% a year to $5.2M, with an average return on invested capital of 720.5%.
- Graham intrinsic value
- —
- Share price (Oct 17, 2026)
- $3.79
- Market cap
- $159.7M
- Revenue (FY2025)
- $5.2M
- Revenue growth (7-yr CAGR)
- -9.9%
- ROIC (10-yr avg)
- 720.5%
- Free cash flow (FY2025)
- -$28.4M
PDYN 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $5.2M | $10.0M | $0.24 | -$28.4M | -617.7% | -179.1% |
| FY2024 | $7.8M | -$72.6M | -$2.71 | -$22.9M | -345.8% | 2744.4% |
| FY2023 | $6.1M | -$115.6M | -$4.51 | -$77.4M | -1968.0% | -160.8% |
| FY2022 | $14.6M | -$157.1M | -$1.07 | -$66.9M | -1215.2% | -291.5% |
| FY2021 | $5.1M | -$81.5M | -$0.72 | -$46.8M | -1595.9% | 2575.2% |
| FY2020 | $8.8M | -$20.9M | — | -$17.8M | -238.3% | -365.3% |
| FY2019 | — | — | — | — | — | — |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
Palladyne AI Corp. revenue growth over the past decade is N/A; insufficient history prevents a reliable 10-year CAGR calculation.
Palladyne AI Corp. has historically struggled to out-earn its cost of capital, averaging just 7.2% ROIC.
Palladyne AI Corp. 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, Palladyne AI Corp. is modeled at -9.9% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $-2.32 per share.