VirTra Inc
NASDAQ:VTSI

Watchlist Manager
VirTra Inc Logo
VirTra Inc
NASDAQ:VTSI
Watchlist
Price: 5.165 USD -2.55% Market Closed
Market Cap: 58.1m USD

Relative Value

The Relative Value of one VTSI stock under the Base Case scenario is 8.009 USD. Compared to the current market price of 5.165 USD, VirTra Inc is Undervalued by 36%.

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.

VTSI Relative Value
Base Case
8.009 USD
Undervaluation 36%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
69
vs Industry
65
Median 3Y
2.3
Median 5Y
2.2
Industry
3.9
Forward
2
vs History
77
vs Industry
56
Median 3Y
15.3
Median 5Y
15.9
Industry
34.1
Forward
16.6
vs History
55
vs Industry
46
Median 3Y
12.1
Median 5Y
13.6
Industry
22.3
vs History
30
vs Industry
29
Median 3Y
-6
Median 5Y
12.9
Industry
30.5
vs History
96
vs Industry
76
Median 3Y
1.8
Median 5Y
2.1
Industry
3.6
vs History
77
vs Industry
73
Median 3Y
1.9
Median 5Y
1.9
Industry
3.8
Forward
1.5
vs History
92
vs Industry
83
Median 3Y
3.3
Median 5Y
3.1
Industry
12.9
vs History
93
vs Industry
60
Median 3Y
10.5
Median 5Y
13.4
Industry
22.3
Forward
8.2
vs History
93
vs Industry
58
Median 3Y
12.1
Median 5Y
17.1
Industry
28.9
Forward
12.2
vs History
57
vs Industry
50
Median 3Y
10.7
Median 5Y
11.2
Industry
23.9
vs History
26
vs Industry
34
Median 3Y
12.2
Median 5Y
-6.7
Industry
32.4
vs History
93
vs Industry
76
Median 3Y
1.4
Median 5Y
1.6
Industry
2.6

Multiples Across Competitors

VTSI Competitors Multiples
VirTra Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
VirTra Inc
NASDAQ:VTSI
58.1m USD 1.8 10 6.7 7.9
US
RTX Corp
LSE:0R2N
179B USD 2.2 37.5 20.4 35.2
US
Raytheon Technologies Corp
NYSE:RTX
177.7B USD 2.2 37.2 20.3 35
NL
Airbus SE
PAR:AIR
132.1B EUR 1.9 31.2 16.3 25.6
US
Boeing Co
NYSE:BA
134.2B USD 2 -11.3 -17.9 -14.8
FR
Safran SA
PAR:SAF
102.7B EUR 3.7 -154.1 18.9 25.5
US
Lockheed Martin Corp
NYSE:LMT
104.4B USD 1.5 19.6 14.1 17.1
UK
Rolls-Royce Holdings PLC
LSE:RR
66.8B GBP 3.5 26.4 20.2 27.9
US
TransDigm Group Inc
NYSE:TDG
77.6B USD 9.5 47.2 24 26
US
Northrop Grumman Corp
NYSE:NOC
74.5B USD 1.8 17.8 14.8 19.4
US
General Dynamics Corp
NYSE:GD
72.9B USD 1.5 19.3 13.9 16.4
P/E Multiple
Earnings Growth PEG
US
VirTra Inc
NASDAQ:VTSI
Average P/E: 27.4
10
N/A N/A
US
RTX Corp
LSE:0R2N
37.5
28%
1.3
US
Raytheon Technologies Corp
NYSE:RTX
37.2
28%
1.3
NL
Airbus SE
PAR:AIR
31.2
24%
1.3
US
Boeing Co
NYSE:BA
Negative Multiple: -11.3 N/A N/A
FR
Safran SA
PAR:SAF
Negative Multiple: -154.1 N/A N/A
US
Lockheed Martin Corp
NYSE:LMT
19.6
12%
1.6
UK
Rolls-Royce Holdings PLC
LSE:RR
26.4
-2%
N/A
US
TransDigm Group Inc
NYSE:TDG
47.2
24%
2
US
Northrop Grumman Corp
NYSE:NOC
17.8
3%
5.9
US
General Dynamics Corp
NYSE:GD
19.3
10%
1.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
VirTra Inc
NASDAQ:VTSI
Average EV/EBITDA: 16.9
6.7
N/A N/A
US
RTX Corp
LSE:0R2N
20.4
17%
1.2
US
Raytheon Technologies Corp
NYSE:RTX
20.3
17%
1.2
NL
Airbus SE
PAR:AIR
16.3
20%
0.8
US
Boeing Co
NYSE:BA
Negative Multiple: -17.9 N/A N/A
FR
Safran SA
PAR:SAF
18.9
13%
1.5
US
Lockheed Martin Corp
NYSE:LMT
14.1
10%
1.4
UK
Rolls-Royce Holdings PLC
LSE:RR
20.2
12%
1.7
US
TransDigm Group Inc
NYSE:TDG
24
13%
1.8
US
Northrop Grumman Corp
NYSE:NOC
14.8
5%
3
US
General Dynamics Corp
NYSE:GD
13.9
8%
1.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
VirTra Inc
NASDAQ:VTSI
Average EV/EBIT: 23.6
7.9
N/A N/A
US
RTX Corp
LSE:0R2N
35.2
27%
1.3
US
Raytheon Technologies Corp
NYSE:RTX
35
27%
1.3
NL
Airbus SE
PAR:AIR
25.6
28%
0.9
US
Boeing Co
NYSE:BA
Negative Multiple: -14.8 N/A N/A
FR
Safran SA
PAR:SAF
25.5
17%
1.5
US
Lockheed Martin Corp
NYSE:LMT
17.1
12%
1.4
UK
Rolls-Royce Holdings PLC
LSE:RR
27.9
15%
1.9
US
TransDigm Group Inc
NYSE:TDG
26
12%
2.2
US
Northrop Grumman Corp
NYSE:NOC
19.4
5%
3.9
US
General Dynamics Corp
NYSE:GD
16.4
9%
1.8