F

Firefly Aerospace Inc
NASDAQ:FLY

Watchlist Manager
Firefly Aerospace Inc
NASDAQ:FLY
Watchlist
Price: 20.7 USD 2.22% Market Closed
Market Cap: $3.3B

Relative Value

The Relative Value of one FLY stock under the Base Case scenario is 10.2 USD. Compared to the current market price of 20.7 USD, Firefly Aerospace Inc is Overvalued by 51%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

FLY Relative Value
Base Case
10.2 USD
Overvaluation 51%
Relative Value
Price
F
Worst Case
Base Case
Best Case

Multiples Across Competitors

FLY Competitors Multiples
Firefly Aerospace Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Firefly Aerospace Inc
NASDAQ:FLY
3.3B USD 20.2 -5.9 -8.2 -7.7
US
Raytheon Technologies Corp
NYSE:RTX
264.7B USD 3 39.3 21.3 31.4
US
RTX Corp
LSE:0R2N
259.4B USD 2.9 38.5 20.9 30.8
US
Boeing Co
NYSE:BA
180B USD 2 95.4 -56.8 -36.3
NL
Airbus SE
PAR:AIR
147B EUR 2 28.3 15.9 24.5
FR
Safran SA
PAR:SAF
145B EUR 5 33.7 24.3 31.7
UK
Rolls-Royce Holdings PLC
LSE:RR
117.2B GBP 6 20.3 27.7 35.3
US
Lockheed Martin Corp
NYSE:LMT
147.1B USD 2 29.3 17.3 21
US
Howmet Aerospace Inc
NYSE:HWM
104.7B USD 12.7 69.4 44.2 50.1
US
Northrop Grumman Corp
NYSE:NOC
101.1B USD 2.4 24.2 19.4 26.1
US
General Dynamics Corp
NYSE:GD
94.8B USD 1.8 22.5 15.9 18.6
P/E Multiple
Earnings Growth PEG
US
F
Firefly Aerospace Inc
NASDAQ:FLY
Average P/E: 40.1
Negative Multiple: -5.9
N/A N/A
US
Raytheon Technologies Corp
NYSE:RTX
39.3
18%
2.2
US
RTX Corp
LSE:0R2N
38.5
18%
2.1
US
Boeing Co
NYSE:BA
95.4
57%
1.7
NL
Airbus SE
PAR:AIR
28.3
22%
1.3
FR
Safran SA
PAR:SAF
33.7
N/A N/A
UK
Rolls-Royce Holdings PLC
LSE:RR
20.3
9%
2.3
US
Lockheed Martin Corp
NYSE:LMT
29.3
16%
1.8
US
Howmet Aerospace Inc
NYSE:HWM
69.4
18%
3.9
US
Northrop Grumman Corp
NYSE:NOC
24.2
4%
6
US
General Dynamics Corp
NYSE:GD
22.5
9%
2.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
F
Firefly Aerospace Inc
NASDAQ:FLY
Average EV/EBITDA: 23
Negative Multiple: -8.2
N/A N/A
US
Raytheon Technologies Corp
NYSE:RTX
21.3
10%
2.1
US
RTX Corp
LSE:0R2N
20.9
10%
2.1
US
Boeing Co
NYSE:BA
Negative Multiple: -56.8 N/A N/A
NL
Airbus SE
PAR:AIR
15.9
19%
0.8
FR
Safran SA
PAR:SAF
24.3
16%
1.5
UK
Rolls-Royce Holdings PLC
LSE:RR
27.7
17%
1.6
US
Lockheed Martin Corp
NYSE:LMT
17.3
7%
2.5
US
Howmet Aerospace Inc
NYSE:HWM
44.2
14%
3.2
US
Northrop Grumman Corp
NYSE:NOC
19.4
7%
2.8
US
General Dynamics Corp
NYSE:GD
15.9
8%
2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
F
Firefly Aerospace Inc
NASDAQ:FLY
Average EV/EBIT: 29.9
Negative Multiple: -7.7
N/A N/A
US
Raytheon Technologies Corp
NYSE:RTX
31.4
16%
2
US
RTX Corp
LSE:0R2N
30.8
16%
1.9
US
Boeing Co
NYSE:BA
Negative Multiple: -36.3 N/A N/A
NL
Airbus SE
PAR:AIR
24.5
29%
0.8
FR
Safran SA
PAR:SAF
31.7
20%
1.6
UK
Rolls-Royce Holdings PLC
LSE:RR
35.3
21%
1.7
US
Lockheed Martin Corp
NYSE:LMT
21
9%
2.3
US
Howmet Aerospace Inc
NYSE:HWM
50.1
14%
3.6
US
Northrop Grumman Corp
NYSE:NOC
26.1
9%
2.9
US
General Dynamics Corp
NYSE:GD
18.6
9%
2.1
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett