Terran Orbital Corp
NYSE:LLAP
Intrinsic Value
The intrinsic value of one LLAP stock under the Base Case scenario is 8.26 USD. Compared to the current market price of 0.25 USD, Terran Orbital Corp is Undervalued by 97%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Fundamental Analysis

Revenue & Expenses Breakdown
Terran Orbital Corp
Balance Sheet Decomposition
Terran Orbital Corp
Current Assets | 125.7m |
Cash & Short-Term Investments | 30.6m |
Receivables | 35.9m |
Other Current Assets | 59.2m |
Non-Current Assets | 63.1m |
PP&E | 59m |
Other Non-Current Assets | 4.1m |
Free Cash Flow Analysis
Terran Orbital Corp
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Terran Orbital Corp
Revenue
|
133.1m
USD
|
Cost of Revenue
|
-127.3m
USD
|
Gross Profit
|
5.8m
USD
|
Operating Expenses
|
-113m
USD
|
Operating Income
|
-107.2m
USD
|
Other Expenses
|
-50.7m
USD
|
Net Income
|
-157.9m
USD
|
LLAP Profitability Score
Profitability Due Diligence
Terran Orbital Corp's profitability score is 37/100. The higher the profitability score, the more profitable the company is.
Score
Terran Orbital Corp's profitability score is 37/100. The higher the profitability score, the more profitable the company is.
LLAP Solvency Score
Solvency Due Diligence
Terran Orbital Corp's solvency score is 35/100. The higher the solvency score, the more solvent the company is.
Score
Terran Orbital Corp's solvency score is 35/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
LLAP Price Targets Summary
Terran Orbital Corp
Dividends
Current shareholder yield for LLAP is .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?