US · VWAVW
VisionWave Holdings, Inc. Warrant
- Sector
- Financial Services · Asset Management
- Headquarters
- Wilmington
- Website
- visionwaveholdings.com
Price · as of 2025-09-30
$1.02
Market cap 26.59M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | — | — |
| Intrinsic Value(DCF) | — | — |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) 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 | |||||
| 2025 |
AI valuation
Our deep-learning model estimates VisionWave Holdings, Inc. Warrant's (VWAVW) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- —
- Current price
- $1.02
- AI upside
- —
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
—
— upside
Graham-Dodd
—
— upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| VWAVW | VisionWave Holdings, Inc.… | $1.02 | 26.59M | — | — | — | — | — | — | — | — | — | — | 0.00% | — | — | 95.63% | 133.18% | -202.85% | -0.41 | -113.63 | 0.19 | 0.17 | -0.40 | 21111.00% | — | 22918.00% | — | -0.20 | 56.07% | — | 0.00% | — | — | — | — | — |
| BTTC | Black Titan Corporation | $1.46 | 11.28M | — | +19,808% | — | — | — | — | — | — | — | — | 32.98% | 8.42% | 7.82% | — | — | — | 0.32 | 16.26 | 1.47 | 0.44 | -0.95 | — | — | — | — | 0.23 | — | — | 0.00% | — | — | — | — | — |
| EQS | Equus Total Return, Inc. | $1.35 | 18.86M | +16,150% | +1,442% | — | +8,057% | -249.08 | 0.56 | 11.64 | -0.88 | — | 0.56 | 90.23% | -1320.04% | -1329.82% | -0.17% | -32.08% | -0.11% | 0.00 | -135.07 | 0.50 | 5.07 | 0.00 | -24375.00% | -9179.00% | -17444.00% | 232.58% | 89.96 | 65.80% | 0.00% | 0.00% | 233.77% | -0.88 | 0.43 | 11.64 | 19.02 |
| NPAC | New Providence Acquisitio… | $10.31 | 318.45M | — | — | — | — | — | — | — | — | — | — | 0.00% | — | — | — | — | — | 10.51 | — | 0.33 | 0.00 | — | — | — | — | — | -5.24 | — | — | 0.00% | — | — | — | — | — |
| SLMT | Brera Holdings PLC | $1.05 | 86.68M | +8,887% | +1,212% | — | — | -1.06 | 1.35 | 1.86 | -1.15 | -4.54 | 4.58 | 92.29% | -192.51% | -153.41% | -155.19% | -219.73% | -54.26% | 0.30 | -76.51 | 0.70 | 0.68 | 0.07 | 2342.00% | 15152.00% | 2718.00% | -62.12% | -0.74 | -132.98% | 0.00% | 0.00% | 0.00% | -0.91 | -1.51 | 1.75 | -2.60 |
| SVAC | Spring Valley Acquisition… | $10.44 | 320.16M | — | — | — | — | — | — | — | — | — | — | 0.00% | — | — | — | — | — | 0.00 | — | 9.82 | 9.03 | 6.83 | — | — | — | — | -1.40 | — | — | 0.00% | — | — | — | — | — |
About VisionWave Holdings, Inc. Warrant
Public warrants issued by VisionWave (formerly Bannix Acquisition Corp) entitling holders to purchase one share of common stock at $11.50 per warrant, exercisable starting 30 days after the business combination closing, subject to adjustment
- CEO
- Douglas Landers Davis
- Employees
- 0
- Beta
- 0.18
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as (— ÷ $1.02) − 1 = — (DCF, example).