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.
AIR
Fairly valued
AAR CORP
Price$101.58
Model IV$112.74
P/IV1.03
Discount 10%
Return to IV: +11.0%
Market implies -0.2%/yr
vs model +16.1% · below model
AIRI
Deeply overvalued
AIR INDUSTRIES GROUP
Price$2.60
Model IV$1.48
P/IV1.76
Premium +76%
Return to IV: -43.2%
Market implies +7.6%/yr
vs model +2.0% · above model
ARXS
Valuation N/A
Arxis, Inc.
Price$46.77
Model IV—
P/IV—
Limited data — see page
ATRO
Valuation N/A
ASTRONICS CORP
Price$64.45
Model IV—
P/IV—
Market implies +23.8%/yr
CVU
Deeply overvalued
CPI AEROSTRUCTURES INC
Price$5.10
Model IV$2.64
P/IV1.98
Premium +94%
Return to IV: -48.3%
Market implies +5.5%/yr
vs model +2.0% · above model
DCO
Deeply overvalued
DUCOMMUN INC /DE/
Price$168.30
Model IV$36.83
P/IV4.13
Premium +357%
Return to IV: -78.1%
Market implies +20.8%/yr
vs model +6.3% · above model
DPRO
Valuation N/A
Draganfly Inc.
Price$4.57
Model IV—
P/IV—
Limited data — see page
EH
Valuation N/A
EHang Holdings Ltd
Price$4.08
Model IV—
P/IV—
Market implies -50.0%/yr
vs model +50.0% · below model
ESLT
Deeply overvalued
ELBIT SYSTEMS LTD
Price$665.09
Model IV$224.17
P/IV3.32
Premium +197%
Return to IV: -66.3%
Market implies +20.6%/yr
vs model +7.4% · above model
EVEX
Valuation N/A
Eve Holding, Inc.
Price$1.67
Model IV—
P/IV—
Limited data — see page
EVTL
Valuation N/A
Vertical Aerospace Ltd.
Price$0.54
Model IV—
P/IV—
Limited data — see page
FACT
Valuation N/A
FACT II Acquisition Corp.
Price$10.74
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$0.18
Model IV—
P/IV—
Limited data — see page
FLY
Valuation N/A
Firefly Aerospace Inc.
Price$20.67
Model IV—
P/IV—
Market implies +97.1%/yr
vs model +8.0% · above model
HEI
Deeply overvalued
HEICO CORP
Price$295.91
Model IV$181.61
P/IV1.92
Premium +63%
Return to IV: -38.6%
Market implies +21.4%/yr
vs model +19.0% · in line
HON
Deeply overvalued
HONEYWELL INTERNATIONAL INC
Price$206.60
Model IV$140.55
P/IV1.50
Premium +47%
Return to IV: -32.0%
Market implies +9.3%/yr
vs model +4.8% · above model
HWM
Deeply overvalued
Howmet Aerospace Inc.
Price$222.56
Model IV$64.19
P/IV3.52
Premium +247%
Return to IV: -71.2%
Market implies +23.6%/yr
vs model +8.3% · above model
KRMN
Valuation N/A
Karman Holdings Inc.
Price$31.69
Model IV—
P/IV—
Market implies +34.8%/yr
vs model +27.7% · above model
KTOS
Valuation N/A
KRATOS DEFENSE & SECURITY SOLUTIONS, INC.
Price$41.93
Model IV—
P/IV—
Market implies +65.2%/yr
vs model +8.0% · above model
LOAR
Valuation N/A
Loar Holdings Inc.
Price$61.62
Model IV—
P/IV—
Limited data — see page
MDA
Valuation N/A
MDA Space Ltd.
Price$27.33
Model IV—
P/IV—
Limited data — see page
MNTSW
Valuation N/A
MNTSW
Price$0.00
Model IV—
P/IV—
Limited data — see page
MOBBW
Valuation N/A
Mobilicom Ltd
Price$1.05
Model IV—
P/IV—
Limited data — see page
PKE
Valuation N/A
PARK AEROSPACE CORP
Price$29.66
Model IV—
P/IV—
Market implies +28.8%/yr
vs model +7.6% · above model
PRZO
Valuation N/A
ParaZero Technologies Ltd.
Price$0.67
Model IV—
P/IV—
Market implies +42.4%/yr
vs model +9.6% · above model
RDW
Valuation N/A
Redwire Corp
Price$9.76
Model IV—
P/IV—
Market implies +82.3%/yr
vs model +8.0% · above model
RTX
Deeply overvalued
RTX Corp
Price$184.32
Model IV$113.97
P/IV1.64
Premium +62%
Return to IV: -38.2%
Market implies +11.8%/yr
vs model +6.7% · above model
SARO
Deeply overvalued
StandardAero, Inc.
Price$20.33
Model IV$12.32
P/IV2.32
Premium +65%
Return to IV: -39.4%
Market implies +16.0%/yr
vs model +11.2% · above model
SIF
Deeply overvalued
SIFCO INDUSTRIES INC
Price$22.52
Model IV$7.12
P/IV3.01
Premium +216%
Return to IV: -68.4%
Market implies +17.1%/yr
vs model +2.0% · above model
TATT
Deeply overvalued
TAT TECHNOLOGIES LTD
Price$32.97
Model IV$18.75
P/IV2.31
Premium +76%
Return to IV: -43.1%
Market implies +11.2%/yr
vs model +22.9% · below model
TDG
Overvalued
TransDigm Group INC
Price$1,089.30
Model IV$840.16
P/IV1.50
Premium +30%
Return to IV: -22.9%
Market implies +14.3%/yr
vs model +13.3% · in line
TXT
Undervalued
TEXTRON INC
Price$73.22
Model IV$87.22
P/IV0.88
Discount 16%
Return to IV: +19.1%
Market implies +2.4%/yr
vs model +5.6% · below model
