AgEagle Aerial Systems Inc. (UAVS) intrinsic value & 10-year financials
AgEagle Aerial Systems Inc. (UAVS) has a Graham intrinsic value of $3.65 per share. At $0.70 on Oct 17, 2026, the stock trades 81% below that value. Over the last 10 fiscal years revenue grew 77.9% a year to $12.8M, with an average return on invested capital of 1392.8%.
- Graham intrinsic value
- $3.65
- Share price (Oct 17, 2026)
- $0.70
- Price vs Graham value
- 81% below
- Market cap
- $802.9K
- Revenue (FY2025)
- $12.8M
- Revenue growth (10-yr CAGR)
- 77.9%
- ROIC (10-yr avg)
- 1392.8%
- Free cash flow (FY2025)
- -$10.0M
UAVS 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $12.8M | -$5.3M | — | -$10.0M | -115.0% | 13243.4% |
| FY2024 | $13.4M | -$35.0M | -$46.24 | -$6.6M | -94.3% | -439.2% |
| FY2023 | $13.7M | -$42.4M | -$8.04 | -$11.2M | -284.9% | -152.7% |
| FY2022 | $19.1M | -$58.3M | -$13.97 | -$20.4M | -336.6% | -121.0% |
| FY2021 | $9.8M | -$30.1M | — | -$13.0M | -310.3% | -91.3% |
| FY2020 | $1.3M | -$4.9M | — | -$2.4M | -383.6% | -189.4% |
| FY2019 | $296.7K | -$2.5M | — | -$1.8M | -850.1% | -46.8% |
| FY2018 | $107.8K | -$2.1M | — | -$1.8M | -1911.3% | 26.3% |
| FY2017 | $116.0K | $8.3M | $0.11 | -$1.3M | -2299.1% | 62.7% |
| FY2016 | $71.7K | -$13.2M | -$1.92 | — | -15534.6% | 1635.8% |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
AgEagle Aerial Systems Inc. is a consistent compounder, expanding top-line revenue at 77.9% annually over the past decade.
AgEagle Aerial Systems Inc. has historically struggled to out-earn its cost of capital, averaging just -2.9% ROIC.
AgEagle Aerial Systems Inc. has not shown aggressive share repurchases (>10% retirement) or a major balance-sheet leverage increase (>50% net debt growth) over the 10-year window.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, AgEagle Aerial Systems Inc. is modeled at 15.0% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $3.65 per share.