F

Firefly Aerospace Inc
NASDAQ:FLY

Watchlist Manager
Firefly Aerospace Inc
NASDAQ:FLY
Watchlist
Price: 26.45 USD 2.64% Market Closed
Market Cap: 4.2B USD
Section:
 

Relative Value

The Relative Value of one FLY stock under the Base Case scenario is hidden USD. Compared to the current market price of 26.45 USD, Firefly Aerospace Inc is hidden .

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
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

25.8
P/S
P/S
Price to Sales
25.8
vs History
28
vs Industry
Median 3Y
21.9
Median 5Y
21.9
Industry
4.7
Forward
27
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
Median 3Y
-6.4
Median 5Y
-6.4
Industry
35.6
Forward
-9.1
More Details
Negative
P/OCF
P/OCF
Price to OCF
N/A
vs History
vs Industry
Median 3Y
-15.2
Median 5Y
-15.2
Industry
21.4
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
Median 3Y
-8.4
Median 5Y
-8.4
Industry
34.3
More Details
4.4
P/B
P/B
Price to Book Value
4.4
vs History
28
vs Industry
Median 3Y
3.8
Median 5Y
3.8
Industry
4.4
More Details
19.9
EV/S
EV/S
Enterprise Value to Sales
19.9
vs History
28
vs Industry
Median 3Y
15.9
Median 5Y
15.9
Industry
4.8
Forward
20.8
More Details
970.8
EV/GP
EV/GP
Enterprise Value to Gross Profit
970.8
vs History
14
vs Industry
Median 3Y
776.3
Median 5Y
776.3
Industry
14.6
More Details
Negative
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
N/A
vs History
vs Industry
Median 3Y
-7.2
Median 5Y
-7.2
Industry
20.5
Forward
-15.4
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
Median 3Y
-6.8
Median 5Y
-6.8
Industry
27.7
Forward
-13
More Details
Negative
EV/OCF
EV/OCF
Enterprise Value to OCF
N/A
vs History
vs Industry
Median 3Y
-11.1
Median 5Y
-11.1
Industry
22.2
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
Median 3Y
-9.1
Median 5Y
-9.1
Industry
27.5
More Details
14.1
EV/IC
EV/IC
Enterprise Value to IC
14.1
vs History
28
vs Industry
Median 3Y
11.3
Median 5Y
11.3
Industry
3
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
4.2B USD 25.8 -7.5 -9.1 -8.5
US
Raytheon Technologies Corp
NYSE:RTX
253.2B USD 2.9 38.4 22 33.2
US
RTX Corp
LSE:0R2N
256.3B USD 3 38.9 22.3 33.5
NL
Airbus SE
PAR:AIR
168.6B EUR 2.3 33.3 19.7 29.9
US
Boeing Co
NYSE:BA
174.6B USD 2.2 -17.2 -30.2 -23.3
FR
Safran SA
PAR:SAF
135.2B EUR 4.6 31.3 22.6 29.6
UK
Rolls-Royce Holdings PLC
LSE:RR
106.5B GBP 5.4 18.4 25.2 32.1
US
Lockheed Martin Corp
NYSE:LMT
118.5B USD 1.6 28.2 17.3 22
US
General Dynamics Corp
NYSE:GD
95.7B USD 1.9 22.7 16.5 19.3
DE
Rheinmetall AG
XETRA:RHM
83.7B EUR 7.6 99.8 43.1 57.2
US
Northrop Grumman Corp
NYSE:NOC
87.3B USD 2.1 21.7 18 24.5
P/E Multiple
Earnings Growth PEG
US
F
Firefly Aerospace Inc
NASDAQ:FLY
Average P/E: 37
Negative Multiple: -7.5 		N/A N/A
US
Raytheon Technologies Corp
NYSE:RTX
38.4
29%
1.3
US
RTX Corp
LSE:0R2N
38.9
28%
1.4
NL
Airbus SE
PAR:AIR
33.3
22%
1.5
US
Boeing Co
NYSE:BA
Negative Multiple: -17.2 N/A N/A
FR
Safran SA
PAR:SAF
31.3
N/A N/A
UK
Rolls-Royce Holdings PLC
LSE:RR
18.4
8%
2.3
US
Lockheed Martin Corp
NYSE:LMT
28.2
11%
2.6
US
General Dynamics Corp
NYSE:GD
22.7
12%
1.9
DE
Rheinmetall AG
XETRA:RHM
99.8
60%
1.7
US
Northrop Grumman Corp
NYSE:NOC
21.7
3%
7.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
F
Firefly Aerospace Inc
NASDAQ:FLY
Average EV/EBITDA: 23
Negative Multiple: -9.1 		N/A N/A
US
Raytheon Technologies Corp
NYSE:RTX
22
18%
1.2
US
RTX Corp
LSE:0R2N
22.3
18%
1.2
NL
Airbus SE
PAR:AIR
19.7
19%
1
US
Boeing Co
NYSE:BA
Negative Multiple: -30.2 N/A N/A
FR
Safran SA
PAR:SAF
22.6
16%
1.4
UK
Rolls-Royce Holdings PLC
LSE:RR
25.2
17%
1.5
US
Lockheed Martin Corp
NYSE:LMT
17.3
10%
1.7
US
General Dynamics Corp
NYSE:GD
16.5
10%
1.6
DE
Rheinmetall AG
XETRA:RHM
43.1
41%
1.1
US
Northrop Grumman Corp
NYSE:NOC
18
6%
3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
F
Firefly Aerospace Inc
NASDAQ:FLY
Average EV/EBIT: 31.2
Negative Multiple: -8.5 		N/A N/A
US
Raytheon Technologies Corp
NYSE:RTX
33.2
31%
1.1
US
RTX Corp
LSE:0R2N
33.5
31%
1.1
NL
Airbus SE
PAR:AIR
29.9
26%
1.2
US
Boeing Co
NYSE:BA
Negative Multiple: -23.3 N/A N/A
FR
Safran SA
PAR:SAF
29.6
20%
1.5
UK
Rolls-Royce Holdings PLC
LSE:RR
32.1
21%
1.5
US
Lockheed Martin Corp
NYSE:LMT
22
12%
1.8
US
General Dynamics Corp
NYSE:GD
19.3
11%
1.8
DE
Rheinmetall AG
XETRA:RHM
57.2
45%
1.3
US
Northrop Grumman Corp
NYSE:NOC
24.5
7%
3.5

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 307,900+ 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

© 2026 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.