Using the industry peer median EV/Revenue multiple (trailing + forward), Rocket Lab USA, Inc. (RKLB) has a fair value of $7.15 based on 9 comparable companies in the Aerospace & Defense industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/Revenue | Forward EV/Revenue | |
|---|---|---|---|
| Rocket Lab USA, Inc.RKLB | 41,700 | 68.3x | 48.1x |
| Comfort Systems USA, Inc. | 68,677 | 7.5x | 9.9x |
| Westinghouse Air Brake Technologies Corporation | 45,063 | 4.5x | 4.5x |
| EMCOR Group, Inc. | 41,043 | 2.4x | 2.2x |
| HEICO Corporation | 40,713 | 9.5x | 9.6x |
| Elbit Systems Ltd. | 36,571 | 4.3x | 5.5x |
| United Airlines Holdings, Inc. | 32,360 | 1.0x | 0.9x |
| Otis Worldwide Corporation | 28,710 | 2.5x | 2.5x |
| Xylem Inc. | 27,487 | 3.1x | 3.1x |
| Verisk Analytics, Inc. | 22,888 | 8.4x | 8.9x |
| Industry Median | 4.3x | 4.5x | |
| (*) Revenue | 602 | 855 | |
| = Enterprise Value | 2,584 | 3,850 | |
| (-) Net Debt | -575 | -575 | |
| Equity Value | 3,159 | 4,425 | |
| (/) Outstanding shares | 531 | 531 | |
| Fair Price | $6 | $8 | |
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.