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.
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$20.89
Model IV—
P/IV—
Limited data — see page
CDP
Deeply overvalued
COPT DEFENSE PROPERTIES
Price$36.95
Model IV$21.75
P/IV1.47
Premium +70%
Return to IV: -41.1%
DPRO
Valuation N/A
Draganfly Inc.
Price$4.62
Model IV—
P/IV—
Limited data — see page
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
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
MIND
Overvalued
MIND TECHNOLOGY, INC
Price$4.73
Model IV$3.88
P/IV1.74
Premium +22%
Return to IV: -18.1%
Market implies +5.4%/yr
vs model +15.4% · below model
MNTS
Valuation N/A
Momentus Inc.
Price$4.91
Model IV—
P/IV—
Market implies +69.6%/yr
vs model +8.0% · above model
MRCY
Valuation N/A
MERCURY SYSTEMS INC
Price$109.79
Model IV—
P/IV—
Market implies +33.9%/yr
vs model +3.4% · above model
NNAVW
Deeply undervalued
NEXTNAV INC.
Price$5.50
Model IV$68.67
P/IV0.13
Discount 92%
Return to IV: +1,148.6%
Market implies -49.1%/yr
vs model +50.0% · below model
OPXS
Deeply undervalued
Optex Systems Holdings Inc
Price$11.37
Model IV$21.56
P/IV0.53
Discount 47%
Return to IV: +89.7%
Market implies +6.0%/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
YSS
Valuation N/A
York Space Systems Inc.
Price$10.93
Model IV—
P/IV—
Limited data — see page
