Using the industry peer median P/E Multiples multiple (trailing + forward), Airship AI Holdings, Inc. (AISP) has a fair value of $25.35 based on 3 comparable companies in the Software - Infrastructure industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing P/E | Forward P/E | |
|---|---|---|---|
| Airship AI Holdings, Inc.AISP | 99 | 3.4x | — |
| Viant Technology Inc. | 769 | 33.4x | 33.2x |
| Alarum Technologies Ltd. | 61 | 63.8x | — |
| Helport AI Limited | 37 | 19.7x | — |
| Industry Median | 33.4x | 33.2x | |
| (*) Profit after tax | 29 | ||
| Equity Value | 981 | ||
| (/) Outstanding shares | 39 | ||
| Fair Price | $25 | ||
Using the industry peer median EV/Revenue multiple (trailing + forward), Airship AI Holdings, Inc. (AISP) has a fair value of $0.72 based on 8 comparable companies in the Software - Infrastructure industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/Revenue | Forward EV/Revenue | |
|---|---|---|---|
| Airship AI Holdings, Inc.AISP | 99 | 5.7x | 3.7x |
| Viant Technology Inc. | 769 | 1.7x | 2.4x |
| TROOPS, Inc. | 483 | 28.0x | — |
| Nerdy, Inc. | 107 | 0.4x | 0.4x |
| Expensify, Inc. | 91 | 0.2x | 0.2x |
| Teads Holding Co. | 85 | 0.5x | 0.7x |
| Stem, Inc. | 74 | 2.5x | 2.9x |
| Alarum Technologies Ltd. | 61 | 1.2x | 1.9x |
| Helport AI Limited | 37 | 1.1x | — |
| Industry Median | 1.2x | 1.3x | |
| (*) Revenue | 15 | 24 | |
| = Enterprise Value | 18 | 16 | |
| (-) Net Debt | -11 | -11 | |
| Equity Value | 29 | 27 | |
| (/) Outstanding shares | 39 | 39 | |
| Fair Price | $1 | $1 | |
Using the PEG framework with historical EPS growth of 25.0%, the company has a fair value of $19.00 based on TTM EPS (FY2025) of $0.76. The current PEG ratio is 0.06.
PEG < 1 = bargain, 1–1.5 = fair, > 2 = expensive.
Growth above 25% is capped — hypergrowth may not be sustainable long-term.
| EPS Growth RateHistorical | 58.6% |
| Adjusted Growth (clamped 8–25%)Clamped | 25.0% |
| Fair P/E | 25.0x |
| TTM EPS (FY2025) | $0.76 |
| Fair Value | $19.00 |
No analyst estimates available.
| Year | Net Income | EPS | YoY |
|---|---|---|---|
| FY2021 | $-5.1M | $0.12 | — |
| FY2022 | $-487,000 | $-0.01 | -110.4% |
| FY2023 | $16.4M | $0.80 | — |
| FY2024 | $-57.5M | $-1.90 | -337.5% |
| FY2025 | $29.3M | $0.76 | — |
4Y Historical EPS CAGR: 58.6%
Disclaimer: Sweet Value Lab provides estimated intrinsic values for informational purposes only. This is not financial advice. All models rely on assumptions that may not reflect future performance. Always do your own research before making investment decisions.