Using the industry peer median P/E Multiples multiple (trailing + forward), Bridger Aerospace Group Holdings, Inc. Common Stock (BAER) has a fair value of $60.52 based on 1 comparable companies in the Security & Protection Services industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing P/E | Forward P/E | |
|---|---|---|---|
| Bridger Aerospace Group Holdings, Inc. Common StockBAER | 98 | — | 0.3x |
| Senstar Technologies Ltd. | 66 | 25.5x | 0.1x |
| Industry Median | 25.5x | 0.1x | |
| (*) Profit after tax | 4 | 289 | |
| Equity Value | 106 | 6,465 | |
| (/) Outstanding shares | 54 | 54 | |
| Fair Price | $2 | $119 | |
Using the industry peer median EV/EBITDA multiple (trailing + forward), Bridger Aerospace Group Holdings, Inc. Common Stock (BAER) has a fair value of $159.42 based on 3 comparable companies in the Security & Protection Services industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/EBITDA | Forward EV/EBITDA | |
|---|---|---|---|
| Bridger Aerospace Group Holdings, Inc. Common StockBAER | 98 | 10.1x | 0.3x |
| NN, Inc. | 127 | 18.4x | 16.7x |
| DHI Group, Inc. | 118 | 69.0x | 60.1x |
| Senstar Technologies Ltd. | 66 | 9.9x | 0.0x |
| Industry Median | 18.4x | 16.7x | |
| (*) EBITDA | 31 | 1,030 | |
| = Enterprise Value | 568 | 17,166 | |
| (-) Net Debt | 213 | 213 | |
| Equity Value | 355 | 16,953 | |
| (/) Outstanding shares | 54 | 54 | |
| Fair Price | $7 | $312 | |
Using the industry peer median EV/Revenue multiple (trailing + forward), Bridger Aerospace Group Holdings, Inc. Common Stock (BAER) has a fair value of $31.43 based on 8 comparable companies in the Security & Protection Services industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/Revenue | Forward EV/Revenue | |
|---|---|---|---|
| Bridger Aerospace Group Holdings, Inc. Common StockBAER | 98 | 2.5x | 0.1x |
| Shimmick Corporation Common Stock | 204 | 0.4x | 0.4x |
| NN, Inc. | 127 | 0.8x | 0.7x |
| DHI Group, Inc. | 118 | 1.3x | 1.1x |
| RYTHM, Inc. | 72 | 7.0x | 1.5x |
| Senstar Technologies Ltd. | 66 | 1.3x | 0.0x |
| Ocean Power Technologies, Inc. | 64 | 10.0x | 9.7x |
| XCHG Limited American Depositary Share | 56 | 1.0x | 1.3x |
| Dragonfly Energy Holdings Corp. | 1 | 0.3x | 0.3x |
| Industry Median | 1.1x | 0.9x | |
| (*) Revenue | 123 | 4,099 | |
| = Enterprise Value | 136 | 3,703 | |
| (-) Net Debt | 213 | 213 | |
| Equity Value | -77 | 3,489 | |
| (/) Outstanding shares | 54 | 54 | |
| Fair Price | $-1 | $64 | |
Disclaimer: Sweet Value Lab provides estimated intrinsic values for informational purposes only. This is not financial advice. All models rely on assumptions that may not reflect future performance. Always do your own research before making investment decisions.