US · VWAV
VisionWave Holdings, Inc.
- Sector
- Industrials · Aerospace & Defense
- Headquarters
- Wilmington, DE 19801
- Website
- visionwave.tech
Price · as of 2025-09-30
$6.33
Market cap 128.18M
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 | $9.73 |
AI valuation
Our deep-learning model estimates VisionWave Holdings, Inc.'s (VWAV) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- —
- Current price
- $6.33
- 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 |
| VWAV | VisionWave Holdings, Inc. | $6.33 | 128.18M | — | — | — | — | -17.45 | -9.69 | — | -18.00 | -8.26 | -9.69 | 0.00% | — | — | 95.63% | 133.18% | -202.85% | -0.41 | -113.63 | 0.19 | 0.17 | -0.40 | 21111.00% | — | 22918.00% | -2.48% | -0.20 | 56.07% | 0.00% | 0.00% | 0.00% | -17.33 | -41.16 | — | -16.64 |
| ESOA | Energy Services of Americ… | $15.62 | 260.21M | +353% | +1,056% | -89% | -96% | 375.98 | 2.41 | 0.35 | 11.97 | — | 3.21 | 9.43% | 1.03% | 0.09% | 0.64% | 1.82% | 0.20% | 1.25 | 1.31 | 1.48 | 1.43 | 3.63 | -9849.00% | 1680.00% | -12235.00% | -1.55% | 0.04 | -2.18% | 1.05% | 396.20% | 1.64% | 48.58 | -92.36 | 0.50 | 2.76 |
| FORR | Forrester Research, Inc. | $5.98 | 113.64M | +2,293% | +25% | — | -93% | -34.39 | 0.86 | 0.46 | 4.62 | — | -7.63 | 97.77% | 0.17% | -1.33% | -2.45% | 0.15% | -1.08% | 0.32 | 0.25 | 0.99 | 0.79 | 0.46 | -28750.00% | -1005.00% | -14488.00% | -3.67% | -0.02 | -3.63% | 0.00% | 0.00% | 8.06% | 223.68 | -22.80 | 0.38 | 1.77 |
| HOVR | New Horizon Aircraft Ltd. | $1.94 | 85.85M | — | — | — | — | 8.75 | 17.56 | — | -2.82 | — | 18.66 | 0.00% | — | — | -67.78% | 110.44% | 77.87% | 0.01 | — | 6.16 | 5.76 | 0.56 | -12237.00% | — | 16881.00% | -20.78% | -7.02 | 76.86% | 0.00% | 0.00% | 12.70% | -2.79 | -4.02 | — | -1.24 |
| ONEG | OneConstruction Group Lim… | $1.47 | 19.21M | +2,969% | -5% | +1% | — | 43.97 | 3.25 | 0.74 | 37.23 | — | 3.25 | 7.36% | 3.17% | 1.69% | 10.11% | 4.15% | 1.92% | 2.00 | 3.07 | 3.08 | 3.07 | 13.89 | -4300.00% | -1616.00% | -2657.00% | -12.96% | -0.32 | -15.96% | 0.00% | 0.00% | 0.00% | 37.32 | -12.31 | 1.18 | 2.79 |
| PAL | Proficient Auto Logistics… | $7.57 | 210.67M | +480% | +3,104% | — | — | -6.43 | 0.69 | 0.50 | 5.36 | -4.08 | 5.04 | 7.87% | 3.81% | -7.77% | -10.26% | 3.30% | -6.79% | 0.31 | 2.49 | 1.15 | 0.92 | 1.50 | 15745.00% | 7871.00% | -10000.00% | 0.00% | 0.00 | 0.00% | 0.00% | 0.00% | 0.00% | 18.22 | — | 0.69 | 1.71 |
| PEW | GrabAGun Digital Holdings… | $2.75 | 82.54M | — | — | — | — | 39.12 | -253089.90 | — | 39.12 | 3.04 | -253089.90 | 0.00% | — | — | 6.92% | -3.66% | 6.67% | 0.00 | — | 0.00 | 0.00 | 0.00 | 128462.00% | — | 23812.00% | -1.02% | -2586.69 | -2.79% | 0.00% | 0.00% | 0.00% | -74.59 | -97.84 | — | — |
| POWW | Outdoor Holding Company | $2.13 | 249.82M | +1,308% | -55% | — | — | -2.38 | 0.70 | 3.14 | -2.80 | -0.39 | 4.81 | 86.91% | -120.87% | -264.84% | -22.49% | -23.47% | -18.62% | 0.01 | -726.68 | 1.16 | 0.65 | 0.63 | 61250.00% | -842.00% | -14507.00% | -8.70% | -0.16 | -5.31% | 1.91% | -4.60% | 6.14% | -2.12 | -9.37 | 2.56 | -0.18 |
| SHIP | Seanergy Maritime Holding… | $14.35 | 302.99M | +99% | -43% | -17% | -80% | 14.61 | 1.08 | 1.93 | 6.89 | — | 1.08 | 39.62% | 26.00% | 13.18% | 7.66% | 8.16% | 3.61% | 1.03 | 1.89 | — | — | 2.94 | -5213.00% | -559.00% | 173603.00% | 5.59% | — | 3.38% | 3.12% | 45.50% | 5.91% | 12.94 | 31.25 | 3.36 | 1.17 |
| SHMD | SCHMID Group N.V. Class A… | $6.46 | 278.18M | — | — | -24% | -41% | — | — | — | — | — | — | 29.25% | 35.67% | 40.85% | 0.04% | 14.78% | 0.03% | -2.35 | 3.19 | 0.85 | 0.60 | 0.93 | 149652.00% | -506.00% | -18333.00% | — | 0.11 | 1.47% | — | 0.00% | — | — | — | — | — |
| TBI | TrueBlue, Inc. | $4.23 | 126.64M | +361% | -61% | — | — | -2.58 | 0.45 | 0.08 | 131.50 | — | 0.58 | 21.23% | -1.66% | -2.97% | -16.26% | -6.87% | -7.30% | 0.62 | — | 2.15 | 1.92 | 71.16 | -6139.00% | 310.00% | 7889.00% | -59.51% | -0.42 | -18.90% | 0.00% | 0.00% | 0.89% | -10.07 | -3.66 | 0.17 | 3.54 |
About VisionWave Holdings, Inc.
VisionWave Holdings, Inc. engages in revolutionizing defence capabilities by integrating artificial intelligence (AI) and autonomous solutions across air, ground, and sea domains. The company focuses on radars, vision systems, and radio frequency sensing technologies. It serves military and homeland security sectors worldwide. The company was incorporated in 2024 and is based in Wilmington, Delaware.
- CEO
- Douglas Landers Davis
- Employees
- 2
- Beta
- 0.18
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as (— ÷ $6.33) − 1 = — (DCF, example).