F

Firefly Aerospace Inc
NASDAQ:FLY

Watchlist Manager
Firefly Aerospace Inc
NASDAQ:FLY
Watchlist
Price: 19.71 USD -3.19%
Market Cap: 3.1B USD
Section:
 

Relative Value

The Relative Value of one FLY stock under the Base Case scenario is 17.04 USD. Compared to the current market price of 19.71 USD, Firefly Aerospace Inc is Overvalued by 14%.

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
17.04 USD
Overvaluation 14%
Relative Value
Price
F
Worst Case
Base Case
Best Case

Valuation Multiples

19.9
P/S
P/S
Price to Sales
19.9
vs History
50
vs Industry
Median 3Y
20.1
Median 5Y
20.1
Industry
4.4
Forward
20.1
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
Median 3Y
-5.9
Median 5Y
-5.9
Industry
34.3
Forward
-8.4
More Details
Negative
P/OCF
P/OCF
Price to OCF
N/A
vs History
vs Industry
Median 3Y
-13.9
Median 5Y
-13.9
Industry
20.5
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
Median 3Y
-7.7
Median 5Y
-7.7
Industry
32.6
More Details
3.3
P/B
P/B
Price to Book Value
3.3
vs History
50
vs Industry
Median 3Y
3.5
Median 5Y
3.5
Industry
4.1
More Details
13.3
EV/S
EV/S
Enterprise Value to Sales
13.3
vs History
50
vs Industry
Median 3Y
14.1
Median 5Y
14.1
Industry
4.6
Forward
13.9
More Details
649.4
EV/GP
EV/GP
Enterprise Value to Gross Profit
649.4
vs History
33
vs Industry
Median 3Y
541.1
Median 5Y
541.1
Industry
14.1
More Details
Negative
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
N/A
vs History
vs Industry
Median 3Y
-6.4
Median 5Y
-6.4
Industry
19.7
Forward
-10.1
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
Median 3Y
-6
Median 5Y
-6
Industry
26.7
Forward
-8.7
More Details
Negative
EV/OCF
EV/OCF
Enterprise Value to OCF
N/A
vs History
vs Industry
Median 3Y
-9.8
Median 5Y
-9.8
Industry
21.4
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
Median 3Y
-8.1
Median 5Y
-8.1
Industry
27
More Details
9.4
EV/IC
EV/IC
Enterprise Value to IC
9.4
vs History
50
vs Industry
Median 3Y
10
Median 5Y
10
Industry
2.8
More Details

Multiples Across Competitors

FLY Competitors Multiples
Firefly Aerospace Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Firefly Aerospace Inc
NASDAQ:FLY
3.1B USD 19.9 -5.6 -6.1 -5.7
US
RTX Corp
LSE:0R2N
242.9B USD 2.8 36.9 21.2 32
US
Raytheon Technologies Corp
NYSE:RTX
240.7B USD 2.8 36.4 21.1 31.7
NL
Airbus SE
PAR:AIR
150.9B EUR 2.1 29.9 17.7 26.8
US
Boeing Co
NYSE:BA
158.6B USD 2 -15.6 -27.7 -21.4
FR
Safran SA
PAR:SAF
124.1B EUR 4.2 28.8 20.8 27.2
UK
Rolls-Royce Holdings PLC
LSE:RR
94.9B GBP 4.9 16.4 22.4 28.5
US
Lockheed Martin Corp
NYSE:LMT
107.7B USD 1.5 25.9 15.9 20.2
US
General Dynamics Corp
NYSE:GD
90.2B USD 1.8 21.6 15.6 18.2
DE
Rheinmetall AG
XETRA:RHM
70.7B EUR 6.4 84.2 36.5 48.4
US
Northrop Grumman Corp
NYSE:NOC
80B USD 2 20 16.7 22.7
P/E Multiple
Earnings Growth PEG
US
F
Firefly Aerospace Inc
NASDAQ:FLY
Average P/E: 33.3
Negative Multiple: -5.6 		N/A N/A
US
RTX Corp
LSE:0R2N
36.9
29%
1.3
US
Raytheon Technologies Corp
NYSE:RTX
36.4
29%
1.3
NL
Airbus SE
PAR:AIR
29.9
22%
1.4
US
Boeing Co
NYSE:BA
Negative Multiple: -15.6 N/A N/A
FR
Safran SA
PAR:SAF
28.8
N/A N/A
UK
Rolls-Royce Holdings PLC
LSE:RR
16.4
8%
2
US
Lockheed Martin Corp
NYSE:LMT
25.9
11%
2.4
US
General Dynamics Corp
NYSE:GD
21.6
11%
2
DE
Rheinmetall AG
XETRA:RHM
84.2
60%
1.4
US
Northrop Grumman Corp
NYSE:NOC
20
3%
6.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
F
Firefly Aerospace Inc
NASDAQ:FLY
Average EV/EBITDA: 20.9
Negative Multiple: -6.1 		N/A N/A
US
RTX Corp
LSE:0R2N
21.2
18%
1.2
US
Raytheon Technologies Corp
NYSE:RTX
21.1
18%
1.2
NL
Airbus SE
PAR:AIR
17.7
20%
0.9
US
Boeing Co
NYSE:BA
Negative Multiple: -27.7 N/A N/A
FR
Safran SA
PAR:SAF
20.8
16%
1.3
UK
Rolls-Royce Holdings PLC
LSE:RR
22.4
17%
1.3
US
Lockheed Martin Corp
NYSE:LMT
15.9
10%
1.6
US
General Dynamics Corp
NYSE:GD
15.6
10%
1.6
DE
Rheinmetall AG
XETRA:RHM
36.5
42%
0.9
US
Northrop Grumman Corp
NYSE:NOC
16.7
6%
2.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
F
Firefly Aerospace Inc
NASDAQ:FLY
Average EV/EBIT: 28.4
Negative Multiple: -5.7 		N/A N/A
US
RTX Corp
LSE:0R2N
32
31%
1
US
Raytheon Technologies Corp
NYSE:RTX
31.7
31%
1
NL
Airbus SE
PAR:AIR
26.8
27%
1
US
Boeing Co
NYSE:BA
Negative Multiple: -21.4 N/A N/A
FR
Safran SA
PAR:SAF
27.2
19%
1.4
UK
Rolls-Royce Holdings PLC
LSE:RR
28.5
21%
1.4
US
Lockheed Martin Corp
NYSE:LMT
20.2
12%
1.7
US
General Dynamics Corp
NYSE:GD
18.2
11%
1.7
DE
Rheinmetall AG
XETRA:RHM
48.4
45%
1.1
US
Northrop Grumman Corp
NYSE:NOC
22.7
7%
3.2

See Also

Summary
FLY intrinsic value, competitors valuation, and company profile.
DCF Valuation
FLY stock valuation using Discount Cash Flow valuation method.
Relative Valuation
FLY stock valuation using valuation multiples.
Wall Street Estimates
FLY price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
FLY stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 303,600+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.