US · VACH
Voyager Acquisition Corp.
- Sector
- Financial Services · Shell Companies
- Headquarters
- Houston 11201
- Website
- voyageracq.com
Price · as of 2024-12-31
$12.72
Market cap 338.07M
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 |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | |||||
| 2021 | |||||
| 2022 | |||||
| 2023 | |||||
| 2024 | $10.18 |
AI valuation
Our deep-learning model estimates Voyager Acquisition Corp.'s (VACH) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- —
- Current price
- $12.72
- 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 |
| VACH | Voyager Acquisition Corp. | $12.72 | 338.07M | — | — | — | — | 24.13 | 0.40 | — | -141.20 | — | 0.40 | 0.00% | — | — | — | — | — | 0.00 | — | 18.28 | 18.28 | 0.95 | — | — | — | -0.70% | -18.05 | — | 0.00% | 0.00% | 0.00% | -141.20 | -141.10 | — | 4.89 |
| BEAG | Bold Eagle Acquisition Co… | $10.52 | 329.47M | — | — | — | — | 149.23 | 1.21 | — | -1206.12 | 39.55 | 1.21 | 0.00% | — | — | 1.63% | -0.20% | 1.56% | 0.00 | — | 1.14 | 0.58 | -2.26 | 37730.00% | — | — | -0.09% | -0.86 | -0.21% | 0.00% | 0.00% | 0.00% | -1206.12 | -1133.72 | — | 18.46 |
| CUB | Lionheart Holdings | $10.75 | 329.67M | — | — | — | — | 37.62 | 0.97 | — | 37.46 | — | 0.97 | 0.00% | — | — | — | — | — | 0.00 | — | 12.25 | 11.14 | -0.15 | — | — | — | -0.29% | -8.01 | — | 0.00% | 0.00% | 0.00% | -441.57 | -341.25 | — | 13.12 |
| GPAT | GP-Act III Acquisition Co… | $10.78 | 387.48M | — | — | — | — | 42.52 | 1.30 | — | 42.51 | — | 1.30 | 0.00% | — | — | 6.13% | -0.40% | 5.82% | 0.00 | — | 1.07 | 0.77 | -0.01 | -11760000.00% | — | 523015.00% | -0.16% | -0.93 | -0.41% | 0.00% | 0.00% | 0.19% | -652.46 | -630.46 | — | 15.01 |
| HYAC | Haymaker Acquisition Corp… | $11.47 | 334.64M | — | -61% | -14% | — | 28.42 | 1.34 | 1.63 | -342.63 | 20.67 | 1.40 | 70.52% | -0.48% | 5.74% | 4.82% | -0.40% | 4.64% | 0.00 | — | 0.36 | 0.13 | -0.32 | 13750.00% | — | -4786.00% | -0.13% | -0.53 | -0.18% | 0.00% | 0.00% | 0.00% | -342.63 | -767.12 | 1.63 | 21.17 |
| LPAA | Launch One Acquisition Co… | $10.73 | 308.49M | — | — | — | — | 38.57 | 0.88 | — | -492.54 | — | 0.88 | 0.00% | — | — | — | — | — | 0.00 | — | 9.67 | 8.05 | 2.13 | — | — | — | -0.24% | -4.33 | — | 0.00% | 0.00% | 0.00% | -492.54 | -417.14 | — | 10.68 |
| MLAC | Mountain Lake Acquisition… | $10.49 | 325.11M | — | — | — | — | 30.18 | 1.04 | — | -191.22 | 1.69 | 1.04 | 0.00% | — | — | 3.56% | -0.56% | 3.49% | 0.00 | — | 1.91 | 1.55 | 0.35 | 178811.00% | — | 48224.00% | -0.37% | -3.19 | -0.40% | 0.00% | 0.00% | 0.00% | -191.22 | -268.07 | — | 116.05 |
About Voyager Acquisition Corp.
Voyager Acquisition Corp. is a blank check company formed to effect a merger, share exchange, asset acquisition, share purchase, reorganization, or similar business combination. The company has not selected any specific business combination target and has not initiated any substantive discussions with potential targets.
- CEO
- Adeel Rouf Ennis
- Employees
- 0
- Beta
- -0.01
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as (— ÷ $12.72) − 1 = — (DCF, example).