Using the industry peer median EV/Revenue multiple (trailing + forward), T3 Defense Inc. (DFNS) has a fair value of $0.56 based on 10 comparable companies in the Aerospace & Defense industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/Revenue | Forward EV/Revenue | |
|---|---|---|---|
| T3 Defense Inc.DFNS | 13 | 2.8x | — |
| GE Aerospace | 304,514 | 6.8x | 6.5x |
| RTX Corporation | 266,324 | 3.4x | 3.2x |
| The Boeing Company | 166,729 | 2.4x | 2.2x |
| Lockheed Martin Corporation | 147,012 | 2.2x | 2.1x |
| Northrop Grumman Corporation | 98,748 | 2.7x | 2.6x |
| General Dynamics Corporation | 95,012 | 1.9x | 1.9x |
| TransDigm Group Incorporated | 67,183 | 10.7x | 9.4x |
| L3Harris Technologies, Inc. | 67,101 | 3.5x | 3.3x |
| Elbit Systems Ltd. | 42,990 | 5.0x | 6.5x |
| Rocket Lab USA, Inc. | 38,532 | 63.1x | 43.6x |
| Industry Median | 3.4x | 3.2x | |
| (*) Revenue | 6 | ||
| = Enterprise Value | 20 | ||
| (-) Net Debt | 4 | ||
| Equity Value | 16 | ||
| (/) Outstanding shares | 29 | ||
| Fair Price | $1 | ||
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.