Axe Compute Inc. (AGPU) Valuation

Valuation

Model-based estimates, not advice. The DCF is the discounted-cash-flow value per share; compare it with the price, not as a target.

DCF fair value

-89.9%

$0.77

vs $7.61 price

Levered DCF

$0.50

After debt service

Piotroski score

4 / 9

Average

Altman Z-score

-13

Distress zone

Rating

Overall 2 / 5

Ratios by fiscal year

Margins and yields are shares of revenue, equity or price; multiples are ×.

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
P/E	-0.53×	-5.49×	-14.18×	-13.18×	-39.88×	-4.97×	-5.71×	-11.8×
P/B	2.61×	-331.08×	23.95×	15.58×	19.36×	48.64×	9.85×	2,225.83×
P/S	994.73×	41.31×	121.73×	225.2×	548.79×	102.64×	78.4×	84.31×
EV / EBITDA	-0.5×	-6.74×	-17.04×	-22.73×	-62.02×	-11.67×	-8.91×	-15.62×
Gross margin	42.0%	49.1%	62.6%	66.4%	65.7%	64.3%	62.3%	70.5%
Operating margin	-22688.6%	-673.7%	-744.5%	-1729.3%	-1437.9%	-2025.1%	-1604.2%	-556.9%
Net margin	-186053.4%	-751.4%	-859.1%	-1709.6%	-1383.6%	-2067.0%	-1373.7%	-714.5%
Current ratio	10.02×	0.62×	2.55×	6.02×	9.09×	0.16×	0.07×	0.4×
Debt / equity	0.03×	-10.52×	0.33×	0.01×	0.02×	2.22×	0.53×	30.58×
Interest coverage	0×	0×	0×	-2.44×	0×	0×	0×	0×
Dividend yield	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%
Payout ratio	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%

Key metrics by fiscal year

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
Return on equity	-488.5%	6022.0%	-169.1%	-118.2%	-48.8%	-979.5%	-172.6%	-18863.1%
Return on invested capital	-57.6%	-560.5%	-109.5%	-118.6%	-48.0%	-289.7%	-131.5%	-465.6%
Return on assets	-440.7%	-245.4%	-97.0%	-100.0%	-44.9%	-198.2%	-86.7%	-271.9%
Free cash flow yield	-34.1%	-17.8%	-6.7%	-3.8%	-1.7%	-9.8%	-7.9%	-4.6%
Earnings yield	-187.0%	-18.2%	-7.1%	-7.6%	-2.5%	-20.1%	-17.5%	-8.5%
Enterprise value	$115.5M	$68.5M	$192.1M	$317.1M	$752.3M	$133.7M	$116.5M	$120.5M
Net debt / EBITDA	0.04×	-0.14×	0.53×	1.57×	2.25×	-0.45×	-0.45×	-0.19×
Cash conversion cycle (days)	11,896	-167	-449	-290	-384	-809	-1,959	9