US · VVX
V2X, Inc.
- Sector
- Industrials · Aerospace & Defense
- Headquarters
- Reston, CO 80919
- Website
- gov2x.com
Price · as of 2025-12-31
$67.74
Market cap 2.17B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $60.71 | -10.38% |
| Intrinsic Value(DCF) | $104.51 | +54.28% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $28.56 | -57.84% |
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 | $38.90 | $0.00 | |||
| 2014 | $32.03 | $97.14 | $0.00 | $0.00 | $0.00 |
| 2015 | $20.53 | $68.79 | $0.00 | $2.58 | $18.81 |
| 2016 | $22.36 | $40.51 | $0.00 | $1.75 | $19.64 |
| 2017 | $37.90 | $43.13 | $0.00 | $23.95 | $10.84 |
| 2018 | $27.36 | $37.44 | $6.05 | $14.63 | $70.09 |
| 2019 | $50.38 | $57.39 | $0.46 | $14.22 | $45.75 |
| 2020 | $59.08 | $56.96 | $0.00 | $12.93 | $28.95 |
| 2021 | $34.48 | $29.83 | $788.59 | $21.96 | $135.65 |
| 2022 | $39.39 | $70.20 | $9,683.18 | $0.00 | $0.00 |
| 2023 | $44.92 | $40.60 | $12,742.62 | $0.00 | $0.00 |
| 2024 | $46.94 | $52.58 | $7,004.28 | $0.00 | $18.44 |
| 2025 | $70.97 | $60.71 | $1,021.03 | $0.00 | $28.56 |
AI valuation
Our deep-learning model estimates V2X, Inc.'s (VVX) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $60.71
- Current price
- $67.74
- AI upside
- -10.38%
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
$104.51
+54.28% upside
Graham-Dodd
—
— upside
Graham Formula
$28.56
-57.84% 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 |
| VVX | V2X, Inc. | $67.74 | 2.17B | -10% | +54% | — | -58% | 28.76 | 2.06 | 0.50 | 10.19 | 22.67 | -2.69 | 8.33% | 4.34% | 1.74% | 7.38% | 7.90% | 2.35% | 1.08 | 2.29 | 1.22 | 1.09 | 2.68 | 12685.00% | 365.00% | -2985.00% | 7.59% | 0.18 | 8.96% | 0.00% | 0.00% | 5.06% | 15.65 | 17.88 | 0.68 | 2.31 |
| ATRO | Astronics Corporation | $80.62 | 2.87B | -28% | +4% | -93% | -85% | 106.63 | 22.35 | 3.63 | 52.61 | — | 143.61 | 29.94% | 8.86% | 3.41% | 14.82% | 14.93% | 4.33% | 2.70 | 6.08 | 3.10 | 1.58 | 5.43 | -27609.00% | 839.00% | 9479.00% | 1.38% | 0.53 | 9.17% | 0.00% | 0.00% | 0.00% | 45.68 | 80.95 | 4.05 | 5.40 |
| CDRE | Cadre Holdings, Inc. | $44.39 | 1.81B | +7% | +422% | -92% | -49% | 37.30 | 4.33 | 2.37 | 18.63 | — | 24.15 | 41.14% | 11.76% | 6.37% | 14.21% | 13.05% | 6.67% | 0.77 | 8.54 | 3.48 | 2.32 | 1.45 | -1176.00% | 1762.00% | -6073.00% | 1.94% | 0.34 | 7.66% | 1.03% | 38.60% | 1.03% | 21.89 | 55.98 | 2.58 | 4.02 |
| CECO | CECO Environmental Corp. | $60.45 | 2.15B | +26% | +640% | -87% | +6% | 40.81 | 6.43 | 2.64 | 26.56 | 14.55 | -30.21 | 32.68% | 6.68% | 6.46% | 17.71% | 8.62% | 6.05% | 0.08 | 2.47 | 1.34 | 0.67 | -0.11 | 28056.00% | 3879.00% | -17349.00% | -0.27% | 0.02 | -1.43% | 0.00% | 0.00% | 10.79% | 39.34 | -371.07 | 2.63 | 3.43 |
| DXPE | DXP Enterprises, Inc. | $138.47 | 2.17B | -3% | +146% | -79% | -20% | 25.28 | 4.50 | 1.11 | 9.25 | 93.57 | -28.93 | 31.54% | 8.77% | 4.40% | 19.25% | 21.38% | 5.84% | 0.17 | 2.92 | 3.34 | 2.57 | -1.00 | 2701.00% | 1189.00% | -3003.00% | 2.41% | 0.35 | 8.77% | 0.00% | 0.10% | 34.08% | 11.44 | 37.48 | 1.00 | 3.53 |
| HNI | HNI Corporation | $44.96 | 2.15B | — | -51% | -46% | -50% | 39.53 | 1.17 | 0.75 | 15.24 | — | 16.11 | 41.43% | 8.42% | 1.91% | — | — | — | 0.89 | 6.72 | 1.24 | 0.69 | 6.09 | — | — | — | -1.96% | 0.02 | — | 2.95% | 116.40% | 6.85% | 14.88 | -84.93 | 1.25 | 1.23 |
| PBI | Pitney Bowes Inc. | $10.73 | 1.85B | +240% | -60% | — | -86% | 12.88 | -2.32 | 0.98 | 9.34 | — | -1.19 | 54.10% | 20.45% | 7.65% | -20.96% | 27.64% | 4.41% | -2.77 | 3.81 | 0.71 | 0.62 | 4.77 | -17434.00% | -661.00% | 9118.00% | 16.08% | 0.24 | 28.48% | 2.74% | 35.30% | 23.04% | 9.79 | 12.64 | 2.00 | 2.29 |
| ROCK | Gibraltar Industries, Inc… | $45.48 | 1.34B | +48% | -60% | -25% | — | -30.39 | 1.42 | 1.19 | 8.18 | — | 2.69 | 26.88% | 10.81% | 8.59% | -4.44% | 11.09% | -3.31% | 0.05 | — | 1.72 | 0.64 | -0.44 | -2713.00% | -1324.00% | -4105.00% | 6.74% | 0.37 | 10.67% | 0.00% | 0.00% | 4.73% | 10.42 | 14.07 | 1.13 | 4.97 |
| SCS | Steelcase Inc. | $16.14 | 1.85B | +94% | -66% | -69% | -45% | 9.73 | 1.23 | 0.37 | 5.77 | 19.47 | 1.95 | 33.05% | 4.99% | 3.81% | 13.13% | 12.04% | 5.29% | 0.63 | 6.15 | 1.54 | 1.06 | 1.06 | 5000.00% | 20.00% | -6124.00% | 8.63% | 0.22 | 8.58% | 4.05% | 39.40% | 12.00% | 8.78 | 13.69 | 0.44 | 2.87 |
| VOYG | Voyager Technologies, Inc… | $26.69 | 1.59B | — | — | — | — | — | — | — | — | — | — | 24.22% | -33.60% | -43.05% | -1159.81% | -86.11% | -30.07% | 4.13 | -4.03 | 1.16 | 1.01 | -1.09 | 9459.00% | 597.00% | 23201.00% | — | -0.29 | -197.35% | — | 0.00% | — | — | — | — | — |
About V2X, Inc.
V2X, Inc. is based in Colorado Springs, Colorado.
- CEO
- Jeremy C. Wensinger
- Employees
- 16.1K
- Beta
- 0.12
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($104.51 ÷ $67.74) − 1 = +54.28% (DCF, example).