AXIL Brands, Inc. (AXIL) fair value: what the stock is really worth
As of Sep 23, 2026: fair value of AXIL Brands, Inc. $5.83, price $6.18, upside -5.6%, quality 66 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch AXIL Brands, Inc. for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 23, 2026.
How to read this chart
17‑month range $4.75 – $9.99 · fair‑value band $3.33 – $7.57 · the $6.18 price screens above the $5.83 fair value. Dashed = 300-day average. As of Sep 23, 2026.
Follow AXIL Brands in your weekly email
Every Wednesday you see whether AXIL Brands is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
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.
Show more
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.
Stock analysis
AXIL Brands, Inc. (AXIL) currently trades at $6.18, while our model-based Fair Value estimate is $5.83, implying the stock looks roughly 5.9% fairly valued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of $5.93 per share, and 3 of the 24 models we run sit above the $6.18 price.
Bear case: the Asset-Based group reads lowest at $0.9500, and 21 of the 24 models stay below the price. Evidence for this calculation is high.
Scenario range: $3.33 (bear) to $7.57 (bull), the price of $6.18 sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 66/100 (solid quality), in the Technology sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
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.
Key figures
Market cap $50.7M · P/E ratio 51.5 · P/S ratio 1.68 · EPS (TTM) $0.1200 · Net margin 3.3% · Return on equity 9.4% · Return on assets (EBIT) 6.5% · Operating margin 2.9%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 48 out of 100 (low confidence).
What moves the price
The share trades about 29% below its 52-week high and 30% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Technology peers we cover trades at −37% fair-value upside, at −6%, AXIL screens cheaper than that median.
Fair Value models
Bear $3.33Fair Value $5.83Bull $7.57
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then ($0.0983 per share) are deliberately not added.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 ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.79/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
−4.5%
Revenue growth 3 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+3.7%
Revenue growth 5 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+74.3%
Start year 2020 (pandemic). Over 10 years: +49.3% a year
Revenue growth 10 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+49.3%
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 3 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 3 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate.
−22.2%
Earnings growth per share plus dividend.
Earnings per share, growth per year−22.2%
Dividend (yield on the price)0.0%
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.−20% → 4%
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+13.6%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (USA: IMF forecast 2.4% a year to 2030, 3.1% from 2016 to 2025) that is about +11.0% a year for the price.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer Groupⓘ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.Consumer Electronics · 128 stocks
Beats the industry median on 8/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score66 · Top 25%
Fair Value upside−6% · Above median
Profitability
Return on equity (TTM)9% · Above median
Return on assets7% · Top 25%
Net margin (TTM)4% · Above median
Operating margin (TTM)3% · Above median
Growth and dividend
Revenue growth5% · Above median
Balance sheet
Debt / equity0.01× · Below median
Valuation Multiplesvs Consumer Electronics median · lower = cheaper
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
Frequently asked questions
Is AXIL Brands, Inc. (AXIL) overvalued or undervalued?
As of Sep 23, 2026, our model estimates a fair value of $5.83 versus a price of $6.18, about −6% upside (fairly valued).
What is the fair value of AXIL?
Our model-based fair value for AXIL Brands, Inc. is $5.83 (as of Sep 23, 2026), built from audited fundamentals. The current price: $6.18.
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 price target for AXIL Brands, Inc. (AXIL)?
Our model-based price target is the fair value of $5.83 (as of Sep 23, 2026) from 24 valuation models. Cautious scenario $3.33, optimistic scenario $7.57. It is a calculation from audited fundamentals, not an analyst target.
What is the AXIL Brands, Inc. stock forecast for 2026?
Our models put fair value at $5.83, about −6% upside versus a price of $6.18 (fairly valued). Cautious scenario $3.33, optimistic scenario $7.57. The calculation is refreshed regularly with new filings.
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 Sep 23, 2026).
What growth is priced into AXIL Brands, Inc. (AXIL)?
For today's price to be fair in a discounted-cash-flow model, AXIL Brands, Inc. would have to grow free cash flow by +13.6 % per year for five years (discount rate 8.5 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +74.3 % per year. As of Sep 23, 2026.
What discount rate (WACC) does the fair value of AXIL use?
Our models discount AXIL Brands, Inc. at 8.5 %: a base by market capitalisation (nano), damped by beta 0.12, country premium for USA. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For AXIL Brands, Inc. that is +13.6 % per year a year over ten years, using the same discount rate (8.5 %) and the same formula as our fair value.
How much growth has AXIL Brands, Inc. (AXIL) delivered so far?
Over the past 5 years revenue at AXIL Brands, Inc. grew +74.3 % a year. The price currently implies +13.6 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of AXIL Brands, Inc. (AXIL) growing?
The median revenue growth in the sector is +2.6 % a year. That is the yardstick for the growth priced into AXIL Brands, Inc. (+13.6 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of AXIL Brands, Inc. (AXIL)?
The free-cash-flow yield on the price is 3.02 %: that much free cash flow AXIL Brands, Inc. produces per unit of market value. When it exceeds the discount rate of our models (8.5 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of AXIL Brands, Inc. (AXIL)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For AXIL Brands, Inc. it is $5.83 per share (as of Sep 23, 2026), against a price of $6.18. It is the blended result of 24 valuation models (cash flow, earnings, asset, dividend).
Is AXIL Brands, Inc. stock overvalued or undervalued in 2026?
As of Sep 23, 2026, AXIL trades above its calculated fair value: price $6.18, fair value $5.83, a gap of about −6% (fairly valued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of AXIL?
No. The price is what the market pays today ($6.18); the fair value is what the company's own numbers justify ($5.83). For AXIL Brands, Inc. the two are $0.3450 per share apart. That gap is exactly why we show both numbers side by side.
How much is AXIL Brands, Inc. worth?
The market values AXIL Brands, Inc. at about $50.7M (market capitalisation, as of Sep 23, 2026). Per share that is $6.18; our models calculate a fair value of $5.83 per share.
What do the bullish and bearish scenarios say about AXIL?
Our models span a range for AXIL Brands, Inc.: cautious scenario $3.33, base $5.83, optimistic $7.57 per share (as of Sep 23, 2026, price $6.18). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of AXIL?
AXIL Brands, Inc. trades at a price-to-earnings ratio of 51.5 (as of Sep 23, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of $5.83 is built from several models across several years. Other multiples: P/B 5.3, P/S 1.8, EV/EBITDA 25.4.
How solid is the balance sheet of AXIL Brands, Inc. (AXIL)?
Balance-sheet figures for AXIL Brands, Inc. (as of Sep 23, 2026): return on equity 9.4%, debt of 0.01 per unit of equity. They feed the Quality Score of 66/100, which measures business quality independently of the share price.
How far is AXIL from its 52-week high?
AXIL Brands, Inc. trades at $6.18, about 29% below its 52-week high of $8.69 and 30% above the low of $4.75 (as of Sep 23, 2026). Distance from the high says nothing about value: that is what the fair value of $5.83 is for.
Which stocks are comparable to AXIL Brands, Inc.?
From the same area (Technology) we also value Samsung Electronics Co, Sony Group, Xiaomi Corporation, LG Electronics Inc, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is AXIL Brands, Inc. stock attractive at the current price?
The data as of Sep 23, 2026: price $6.18, calculated fair value $5.83 (−6%), Quality Score 66/100, from 24 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of AXIL calculated?
We run AXIL Brands, Inc. through 24 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of $5.83, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.0 % above its aggregate fair value. AXIL Brands, Inc. itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of AXIL Brands, Inc. (AXIL)?
The closing price on Sep 23, 2026 was $6.18. Our model-based fair value is $5.83, about −6% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with AXIL Brands, Inc. right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. A fairly wide model range ($3.33 to $7.57) leaves room in how you read the outcome.
Key figures of AXIL Brands, Inc.
How large is the market capitalisation of AXIL Brands, Inc. (AXIL)?
The market capitalisation of AXIL Brands, Inc. is $50.7M. The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of AXIL Brands, Inc. (AXIL)?
The price-to-sales ratio of AXIL Brands, Inc. is 1.68 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of AXIL Brands, Inc. (AXIL)?
Earnings per share at AXIL Brands, Inc. are $0.1200 (price ÷ EPS = P/E 51.5). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of AXIL Brands, Inc. (AXIL)?
The net margin of AXIL Brands, Inc. is 3.3% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of AXIL Brands, Inc. (AXIL)?
The return on equity (ROE) of AXIL Brands, Inc. is 9.4% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of AXIL Brands, Inc. (AXIL)?
On an EBIT basis the return on assets of AXIL Brands, Inc. is 6.5% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of AXIL Brands, Inc. (AXIL)?
The operating margin of AXIL Brands, Inc. is 2.9% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at AXIL Brands, Inc. (AXIL)?
Revenue at AXIL Brands, Inc. is growing +5.4% versus a year earlier (3y avg +3.7%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at AXIL Brands, Inc. (AXIL)?
Earnings per share at AXIL Brands, Inc. are growing −71.4% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does AXIL Brands, Inc. (AXIL) hold?
AXIL Brands, Inc. holds more cash than debt, $4.0M net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch AXIL Brands, Inc. in the live analysis
One click puts AXIL Brands, Inc. on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
Broad data
Sep 23, 2026