EN DE

AXIL Brands, Inc (AXIL) Fair Value & Analysis

Technology · US · Market cap $43.3M

AB AXIL Brands, Inc logo AXIL Brands, Inc AXIL · US
Price$5.87
Fair Value$2.81
Upside-52.1%
Quality66/100
Watch AXIL Brands, Inc for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 3.6% net margin
Low debt · generates free cash flow
Mixed vs. peers (7/13)
Narrow moat 40/100
Evidence: High Range $2.12 – $3.45 Share as image

Fair value as of: Jul 14, 2026

From 24 valuation models · updated 27 days ago

Share price −4.4% over the past month.

A solid business, but screening 52% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case ($3.45). The favourable scenario is already priced in.
  • Solid but not exceptional quality (66/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (16 months)

$9.99 $4.75 Fair Value $2.81 Apr 2025 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 14, 2026.

How to read this chart

16‑month range $4.75 – $9.99 · fair‑value band $2.12 – $3.45 · the $5.87 price screens above the $2.81 fair value. Dashed = 300-day average. As of Jul 14, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

AXIL Brands, Inc (AXIL) currently trades at $5.87, while our model-based Fair Value estimate is $2.81, implying the stock looks roughly 52.1% overvalued today. The Quality Score stands at 66/100 (solid quality), in the Technology sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, AXIL Brands, Inc generated revenue of $28.0M at a net margin of 3.6%. Revenue grew 5.4% year over year. It earns a return on equity of 9.4%. The balance sheet holds a net cash position of $4.0M. Fundamentals as of Jul 14, 2026

Our scenario range runs from $2.12 (bear case) to $3.45 (bull case); at $5.87, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 43% below its 52-week high and 37% above its 52-week low, currently below its 200-day average. For context, the median of 10 Technology peers we cover trades at -16% fair-value upside, at -52%, AXIL screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF $3.18 $4.71 $7.11 80
Rev-Margin DCF $2.90 $4.43 $7.64 74
ROIC Compounder $1.42 $1.63 $1.81 72
All 24 models by family
DCF Models
FCF DCF $3.35 $4.42 $7.55 38
Owner Earnings $1.67 $2.63 $4.31 31
5Y Revenue Exit $2.70 $3.96 $6.57 39
5Y EBITDA Exit $2.74 $4.04 $6.58 41
5Y P/E Exit $2.96 $5.39 $8.64 38
10Y Revenue Exit $2.88 $4.95 $6.11 36
10Y EBITDA Exit $2.96 $5.03 $8.42 37
10Y P/E Exit $3.10 $5.43 $9.12 35
Earnings-Based
Graham-Dodd $0.8500 $5.95 $8.35 54
Lynch FV $3.07 $4.39 $5.71 50
PEG = 1.0 $3.07 $4.39 $5.71 46
EPV $1.42 $1.51 $1.58 59
Multiples
P/E Multiple $2.07 $2.76 $3.45 63
P/S Multiple $1.60 $2.13 $2.66 58
P/B Multiple $1.60 $2.13 $2.66 55
EV/EBIT $2.98 $3.75 $4.51 53
EV/EBITDA $2.41 $2.99 $3.56 54
EV/Revenue $2.23 $2.89 $3.56 43
Asset-Based
NCAV (Graham) $0.7100 $0.9500 $1.42 50
Growth DCF
Growth DCF $3.18 $4.71 $7.11 80
Rev-Margin DCF $2.90 $4.43 $7.64 74
Economic Profit
Residual Income $1.08 $1.13 $1.18 61
ROIC Compounder $1.42 $1.63 $1.81 72
Growth Earnings
Growth-Adj P/E $4.08 $5.83 $7.57 68

Widest divergence: Growth Earnings ($5.83) versus Asset-Based ($0.9500). Highest evidence: Growth DCF (80).

Notify me when AXIL reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) $28.0M
Revenue growth (YoY) +5.4%
Net margin 3.6%
Return on equity 9.4%
Free cash flow $1.5M FY2025
P/E ratio 52.9
More key figures
Operating margin 2.9%
EPS (TTM) $0.1200
EPS growth (YoY) -71.4%
Net cash $4.0M FY2025

Figures from reported company fundamentals · as of Jul 14, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 66/100

Of which business quality 68 · Market factors (momentum, volatility) 26

Profitability 63
Margins and returns on capital today
Quality Growth 13
Are margins and returns improving?
Cashflow 61
Earnings quality: real cash, not paper profit
Fin. Strength 100
Balance sheet, leverage, solvency risk
Investment 65
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 18
Price trend over the last 3–12 months (market factor)
52W Momentum 13
Distance to the 52-week high (market factor)
Net Issuance 100
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

AXIL Brands, Inc. engages in the manufacture, marketing, distribution, and sale of hearing and audio enhancement and protection products in the United States, Canada, Europe, Australia, New Zealand, Africa, and Asia. The company operates through Hearing Enhancement and Protection, and Hair and Skin Care segments.

Full company description

AXIL Brands, Inc. engages in the manufacture, marketing, distribution, and sale of hearing and audio enhancement and protection products in the United States, Canada, Europe, Australia, New Zealand, Africa, and Asia. The company operates through Hearing Enhancement and Protection, and Hair and Skin Care segments. It provides ear plugs, earmuffs, ear buds, and outdoor speakers under the AXIL brand. The company also provides shampoo, conditioner, scalp treatments, styling aids, and skin health solutions under the Reviv3 Procare brand, as well as cleansing, conditioning, repair, protection, and volume enhancement products. It sells GS Extreme, a Bluetooth-enabled earbuds for sound enhancement and hearing protection; XCOR True Wireless, a Digital earbud with touch control; TRACKR Blu, a Bluetooth audio earmuffs with advanced sound enhancement and protection; and X-PRO, a passive ear protections. The company sells its products through direct-to-consumer e-commerce channels, various third-party online platforms, distributors, and salon partnerships. It serves the sporting goods, recreational, military, federal agent, law enforcement, tactical, and industrial sectors. The company was formerly known as Reviv3 Procare Company and changed its name to AXIL Brands, Inc. in February 2024. AXIL Brands, Inc. was incorporated in 2015 and is headquartered in Beverly Hills, California.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

AXIL Brands, Inc reported revenue of $26.3M in FY2025 versus $2.3M in FY2021, a compound +83.1%/yr. Reported net income was $855K in FY2025.

Growth Quality 79/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
$26.3M
Latest YoY
−4.5%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+3.7%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+74.3%
Avg. growth/yr (10Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+49.3%
Revenue +83.1%/yr
FY21 $2.3M
FY22 $23.5M
FY23 $27.5M
FY24 $27.5M
FY25 $26.3M
Net income
FY21 −$183K
FY22 $1.8M
FY23 $2.0M
FY24 $2.0M
FY25 $855K

AXIL screens 52% overvalued. Compare with Apple Inc →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "AXIL Brands, Inc Fair Value". https://www.fairvalue-calculator.com/stock/AXIL

Peer Group

Consumer Electronics · 129 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 66 · Top 25%
Fair Value upside −52% · Below median
Return on equity (TTM) 9% · Above median
Return on assets 7% · Top 25%
Net margin (TTM) 4% · Above median
Operating margin (TTM) 3% · Above median
Revenue growth 5% · Above median
Debt / equity 0.01× · Lower than median

Valuation Multiples vs Consumer Electronics median · lower = cheaper

P/E (TTM) 52.9× · Pricier than 75% of peers
P/B 4.48× · Pricier than 75% of peers
P/S (TTM) 1.54× · Pricier than 75% of peers
P/FCF 28.2× · Pricier than 75% of peers
EV/EBITDA 21.3× · Pricier than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 8
FUTURE 27 · sector 13
PAST 38 · sector 10
HEALTH 99 · sector 97
DIVIDEND 0 · sector 29

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Consumer Electronics stocks, each showing price versus our Fair Value estimate (as of Jul 14, 2026).

Stock Price Fair Value vs Fair Value
Apple Inc AAPL $313.33 $122.91 -61%
Samsung Electronics Co 005930 255,000 KRW 138,019 KRW -46%
Sony Group SONYN 366.00 MXN 468.94 MXN +28%
Xiaomi Corporation 1810 HK$26.88 HK$39.84 +48%
LG Electronics Inc 066570 179,000 KRW 101,531 KRW -43%
Sharetronic Data Technology Co 300857 ¥277.96 ¥35.89 -87%
Huaqin Co 603296 ¥78.20 ¥65.69 -16%
Goertek Inc 002241 ¥22.25 ¥18.86 -15%
LG Corp 003550 102,400 KRW 93,881 KRW -8%
Anker Innovations Limited 300866 ¥105.92 ¥78.52 -26%

Compare AXIL Brands, Inc with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Technology stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is AXIL Brands, Inc (AXIL) overvalued or undervalued?
As of Jul 14, 2026, our model estimates a fair value of $2.81 versus a price of $5.87, about −52% (overvalued).
What is the fair value of AXIL?
Our model-based fair value for AXIL Brands, Inc is $2.81 (as of Jul 14, 2026), built from audited fundamentals. The current price is $5.87.
What is the quality score of AXIL?
AXIL Brands, Inc has a Quality Score of 66/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of AXIL Brands, Inc (AXIL)?
AXIL Brands, Inc reported trailing-twelve-month revenue of about $28.0M (latest available figure, as of Jul 14, 2026).
What is the net profit margin of AXIL?
The net profit margin of AXIL Brands, Inc is about 3.6%, meaning it keeps roughly 3.6% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track AXIL Brands, Inc and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.