Educational use only — not investment advice. "Undervalued / fairly valued / overvalued" and every risk score reflect our models vs. price, which can be wrong or based on stale or incomplete data. Always review the company's own financials and SEC filings, and consult a licensed advisor, before acting.
ACHR
Valuation N/A
Archer Aviation Inc.
Price$5.59
Model IV—
P/IV—
Market implies +150.0%/yr
vs model +15.0% · above model
AIR
Deeply overvalued
AAR CORP
Price$143.06
Model IV$77.34
P/IV1.46
Premium +85%
Return to IV: -45.9%
Market implies +11.7%/yr
vs model +13.9% · in line
AIRI
Deeply undervalued
AIR INDUSTRIES GROUP
Price$2.54
Model IV$3.78
P/IV0.81
Discount 33%
Return to IV: +48.8%
Market implies -11.8%/yr
vs model +2.0% · below model
AIRO
Valuation N/A
AIRO Group Holdings, Inc.
Price$9.57
Model IV—
P/IV—
Limited data — see page
ARXS
Valuation N/A
Arxis, Inc.
Price$57.28
Model IV—
P/IV—
Limited data — see page
ATRO
Deeply overvalued
ASTRONICS CORP
Price$92.61
Model IV$17.83
P/IV4.88
Premium +419%
Return to IV: -80.7%
Market implies +35.6%/yr
vs model +14.4% · above model
AVAV
Valuation N/A
AeroVironment Inc
Price$186.73
Model IV—
P/IV—
Market implies +27.8%/yr
vs model +20.1% · above model
AVEX
Valuation N/A
AEVEX Corp.
Price$21.54
Model IV—
P/IV—
Limited data — see page
BA
Valuation N/A
BOEING CO
Price$231.20
Model IV—
P/IV—
Market implies +52.7%/yr
vs model +8.0% · above model
BETA
Valuation N/A
BETA Technologies, Inc.
Price$26.24
Model IV—
P/IV—
Market implies +69.5%/yr
vs model +50.0% · above model
CVU
Deeply overvalued
CPI AEROSTRUCTURES INC
Price$5.66
Model IV$2.64
P/IV1.98
Premium +115%
Return to IV: -53.4%
Market implies +6.9%/yr
vs model +2.0% · above model
DCO
Deeply overvalued
DUCOMMUN INC /DE/
Price$199.03
Model IV$36.83
P/IV4.13
Premium +440%
Return to IV: -81.5%
Market implies +23.2%/yr
vs model +6.3% · above model
DPRO
Valuation N/A
Draganfly Inc.
Price$4.62
Model IV—
P/IV—
Limited data — see page
DUKR
Valuation N/A
DUKE Robotics Corp.
Price$5.53
Model IV—
P/IV—
Market implies +79.3%/yr
vs model +2.0% · above model
DUKRW
Valuation N/A
DUKE Robotics Corp.
Price$1.78
Model IV—
P/IV—
Market implies +77.7%/yr
vs model +2.0% · above model
EH
Valuation N/A
EHang Holdings Ltd
Price$5.93
Model IV—
P/IV—
Market implies -50.0%/yr
vs model +50.0% · below model
EMBJ
Valuation N/A
EMBRAER S.A.
Price$75.38
Model IV—
P/IV—
Limited data — see page
ESLT
Deeply overvalued
ELBIT SYSTEMS LTD
Price$779.62
Model IV$295.85
P/IV2.98
Premium +164%
Return to IV: -62.1%
Market implies +20.1%/yr
vs model +9.3% · above model
EVEX
Valuation N/A
Eve Holding, Inc.
Price$2.80
Model IV—
P/IV—
Limited data — see page
EVTL
Valuation N/A
Vertical Aerospace Ltd.
Price$0.84
Model IV—
P/IV—
Limited data — see page
FACT
Valuation N/A
FACT II Acquisition Corp.
Price$10.67
Model IV—
P/IV—
Limited data — see page
FACTU
Valuation N/A
FACT II Acquisition Corp.
Price$10.83
Model IV—
P/IV—
Limited data — see page
FACTW
Valuation N/A
FACT II Acquisition Corp.
Price$0.21
Model IV—
P/IV—
Limited data — see page
FLY
Valuation N/A
Firefly Aerospace Inc.
Price$26.77
Model IV—
P/IV—
Market implies +102.4%/yr
vs model +8.0% · above model
HEI
Deeply overvalued
HEICO CORP
Price$374.67
Model IV$181.61
P/IV1.92
Premium +106%
Return to IV: -51.5%
Market implies +24.7%/yr
vs model +19.0% · above model
HON
Deeply overvalued
HONEYWELL INTERNATIONAL INC
Price$233.99
Model IV$152.89
P/IV1.56
Premium +53%
Return to IV: -34.7%
Market implies +10.2%/yr
vs model +5.4% · above model
HOVR
Valuation N/A
New Horizon Aircraft Ltd.
Price$1.99
Model IV—
P/IV—
Limited data — see page
HOVRW
Valuation N/A
New Horizon Aircraft Ltd.
Price$0.38
Model IV—
P/IV—
Limited data — see page
HWM
Deeply overvalued
Howmet Aerospace Inc.
Price$281.34
Model IV$75.59
P/IV3.73
Premium +272%
Return to IV: -73.1%
Market implies +26.9%/yr
vs model +11.2% · above model
JOBY
Valuation N/A
Joby Aviation, Inc.
Price$7.92
Model IV—
P/IV—
Market implies +86.3%/yr
vs model +15.0% · above model
KRMN
Valuation N/A
Karman Holdings Inc.
Price$60.50
Model IV—
P/IV—
Market implies +44.8%/yr
vs model +27.7% · above model
KTOS
Valuation N/A
KRATOS DEFENSE & SECURITY SOLUTIONS, INC.
Price$62.79
Model IV—
P/IV—
Market implies +72.3%/yr
vs model +8.0% · above model
LMT
Fairly valued
LOCKHEED MARTIN CORP
Price$597.77
Model IV$580.83
P/IV0.91
Premium +3%
Return to IV: -2.8%
Market implies +4.1%/yr
vs model +4.4% · in line
LOAR
Valuation N/A
Loar Holdings Inc.
Price$73.99
Model IV—
P/IV—
Limited data — see page
MDA
Valuation N/A
MDA Space Ltd.
Price$34.81
Model IV—
P/IV—
Limited data — see page
MNTS
Valuation N/A
Momentus Inc.
Price$4.91
Model IV—
P/IV—
Market implies +69.6%/yr
vs model +8.0% · above model
MNTSW
Deeply undervalued
Momentus Inc.
Price$0.00
Model IV$0.97
P/IV0.05
Discount 100%
Return to IV: +42,073.9%
Market implies -50.0%/yr
vs model +50.0% · below model
MOB
Valuation N/A
Mobilicom Ltd
Price$5.91
Model IV—
P/IV—
Limited data — see page
MOBBW
Valuation N/A
Mobilicom Ltd
Price$1.86
Model IV—
P/IV—
Limited data — see page
PKE
Valuation N/A
PARK AEROSPACE CORP
Price$37.28
Model IV—
P/IV—
Market implies +32.1%/yr
vs model +7.6% · above model
PRZO
Valuation N/A
ParaZero Technologies Ltd.
Price$0.63
Model IV—
P/IV—
Market implies +41.7%/yr
vs model +9.6% · above model
RDW
Valuation N/A
Redwire Corp
Price$13.20
Model IV—
P/IV—
Market implies +88.1%/yr
vs model +8.0% · above model
RKLB
Valuation N/A
Rocket Lab Corp
Price$80.25
Model IV—
P/IV—
Market implies +126.5%/yr
vs model +8.0% · above model
RTX
Deeply overvalued
RTX Corp
Price$222.97
Model IV$136.06
P/IV1.56
Premium +64%
Return to IV: -39.0%
Market implies +12.5%/yr
vs model +7.6% · above model
SARO
Deeply overvalued
StandardAero, Inc.
Price$27.90
Model IV$12.32
P/IV2.32
Premium +126%
Return to IV: -55.8%
Market implies +20.4%/yr
vs model +11.2% · above model
SIF
Deeply overvalued
SIFCO INDUSTRIES INC
Price$19.35
Model IV$6.98
P/IV2.90
Premium +177%
Return to IV: -63.9%
Market implies +15.5%/yr
vs model +2.0% · above model
TATT
Deeply overvalued
TAT TECHNOLOGIES LTD
Price$39.64
Model IV$18.75
P/IV2.31
Premium +111%
Return to IV: -52.7%
Market implies +14.0%/yr
vs model +22.9% · below model
TDG
Deeply overvalued
TransDigm Group INC
Price$1,246.31
Model IV$840.16
P/IV1.50
Premium +48%
Return to IV: -32.6%
Market implies +16.0%/yr
vs model +13.3% · in line
TXT
Fairly valued
TEXTRON INC
Price$89.00
Model IV$83.37
P/IV1.10
Premium +7%
Return to IV: -6.3%
Market implies +5.2%/yr
vs model +5.1% · in line
UAVS
Valuation N/A
AgEagle Aerial Systems Inc.
Price$1.09
Model IV—
P/IV—
Market implies +21.5%/yr
vs model +7.0% · above model
VOYG
Valuation N/A
Voyager Technologies, Inc./DE
Price$42.98
Model IV—
P/IV—
Market implies +112.5%/yr
vs model +8.0% · above model
