Using a Revenue DCF model with operating margin convergence from -515.9% to a target of 10.0% over 5 years, discounted at a WACC of 7.4%, Vuzix Corporation (VUZI) has an intrinsic value of $278.78 per share (range: $278.13 – $279.28).
Using a Revenue DCF model with operating margin convergence from -515.9% to a target of 10.0% over 5 years, discounted at a WACC of 7.4%, Vuzix Corporation (VUZI) has an intrinsic value of $272.21 per share (range: $271.88 – $272.49).
Using the industry peer median EV/Revenue multiple (trailing + forward), Vuzix Corporation (VUZI) has a fair value of $259.78 based on 9 comparable companies in the Consumer Electronics industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/Revenue | Forward EV/Revenue | |
|---|---|---|---|
| Vuzix CorporationVUZI | 222 | -3172.5x | -1576.9x |
| ON24, Inc. | 348 | 2.3x | 2.1x |
| A2Z Cust2Mate Solutions Corp. | 288 | 35.1x | 21.5x |
| SmartRent, Inc. | 288 | 1.3x | 1.1x |
| AudioCodes Ltd. | 254 | 1.1x | 1.1x |
| 8x8, Inc. | 247 | 0.8x | 0.8x |
| Methode Electronics, Inc. | 204 | 0.4x | 0.4x |
| Unisys Corporation | 150 | 0.3x | 0.3x |
| ALT5 Sigma Corporation | 147 | 12.2x | 6.8x |
| GoPro, Inc. | 128 | 0.2x | 0.2x |
| Industry Median | 1.1x | 1.1x | |
| (*) Revenue | 6 | 13 | |
| = Enterprise Value | 7 | 14 | |
| (-) Net Debt | -20,147 | -20,147 | |
| Equity Value | 20,154 | 20,161 | |
| (/) Outstanding shares | 78 | 78 | |
| Fair Price | $260 | $260 | |
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.