Using the industry peer median EV/Revenue multiple (trailing + forward), Voyager Technologies, Inc. (VOYG) has a fair value of $1.45 based on 9 comparable companies in the Aerospace & Defense industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/Revenue | Forward EV/Revenue | |
|---|---|---|---|
| Voyager Technologies, Inc.VOYG | 13,512 | 81.0x | 56.0x |
| Intuitive Machines, Inc. | 3,653 | 16.4x | 3.7x |
| Kennametal Inc. | 2,763 | 1.7x | 1.7x |
| Astronics Corporation | 2,551 | 3.4x | 3.7x |
| Amprius Technologies, Inc. | 2,406 | 32.3x | 18.7x |
| V2X, Inc. | 2,201 | 0.7x | 0.6x |
| Ducommun Incorporated | 1,948 | 2.7x | 2.9x |
| Cadre Holdings, Inc. | 1,391 | 2.6x | 2.8x |
| Insperity, Inc. | 1,055 | 0.1x | 0.1x |
| Microvast Holdings, Inc. | 531 | 1.4x | 1.3x |
| Industry Median | 2.6x | 2.8x | |
| (*) Revenue | 166 | 241 | |
| = Enterprise Value | 434 | 680 | |
| (-) Net Debt | -25 | -25 | |
| Equity Value | 458 | 705 | |
| (/) Outstanding shares | 402 | 402 | |
| Fair Price | $1 | $2 | |
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.