US · FLY
Firefly Aerospace Inc.
- Sector
- Industrials · Aerospace & Defense
- Headquarters
- Cedar Park, TX 78613
- Website
- fireflyspace.com
Price at previous close
$28.90
Market cap 7.27B
Price history
Valuation history
Annual price overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | |||||
| 2021 | |||||
| 2022 | |||||
| 2023 | |||||
| 2024 | $0.00 | $0.00 | |||
| 2025 | $0.00 | $0.00 |
USD millions
Line items
USD millions
Line items
USD millions
Line items
Peer comparison
Same-industry comparables, ranked by market cap.
Scroll horizontally for additional metrics. Ticker column stays fixed.
| Basic Info | Model Valuation | Core Valuation | Growth | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | Sales Growth |
| FLY | Firefly Aerospace Inc. | $28.90 | 7.27B | — | — | — | — | — | — | — | — | — |
| AIR | AAR Corp. | $114.97 | 4.57B | -52% | +153% | -82% | -92% | 213.00 | 2.20 | 0.96 | 21.32 | 1991.00% |
| EAF | GrafTech International Lt… | $10.00 | 260.48M | +153% | -71% | — | — | -8.54 | -7.23 | 3.72 | -597.60 | -643.00% |
| KFY | Korn Ferry | $69.96 | 3.63B | +30% | -40% | -75% | -53% | 14.96 | 2.01 | 1.36 | 7.37 | -123.00% |
| LUNR | Intuitive Machines, Inc. | $45.70 | 7.28B | — | — | — | — | — | — | — | — | — |
| MYRG | MYR Group Inc. | $478.93 | 7.46B | -74% | +18% | -85% | -74% | 36.19 | 6.49 | 1.17 | 19.45 | 879.00% |
| PL | Planet Labs PBC | $51.40 | 16.58B | — | — | — | — | — | — | — | — | — |
| PLUG | Plug Power Inc. | $4.12 | 4.73B | — | — | — | — | — | — | — | — | — |
| SPR | Spirit AeroSystems Holdin… | $39.50 | 4.64B | -66% | -66% | — | — | -1.82 | -1.48 | 0.62 | -5.89 | 444.00% |
| TPC | Tutor Perini Corporation | $73.27 | 3.87B | +13% | +233% | -65% | -27% | 14.58 | 3.18 | 0.70 | 10.21 | 2811.00% |
| VSEC | VSE Corporation | $176.92 | 4.04B | +74% | -18% | -75% | -84% | 88.07 | 3.27 | 4.24 | 4.22 | 298.00% |
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as (— ÷ $28.90) − 1 = — (DCF, example).