Using the industry peer median EV/Revenue multiple (trailing + forward), Wrap Technologies, Inc. (WRAP) has a fair value of $0.22 based on 10 comparable companies in the Hardware, Equipment & Parts industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/Revenue | Forward EV/Revenue | |
|---|---|---|---|
| Wrap Technologies, Inc.WRAP | 73 | 13.7x | 82.7x |
| Satellogic Inc. | 825 | 44.9x | 24.2x |
| TROOPS, Inc. | 259 | 25.2x | — |
| QuickLogic Corporation | 200 | 14.5x | 8.2x |
| KULR Technology Group, Inc. | 108 | 5.9x | 9.8x |
| Genasys Inc. | 86 | 2.4x | 2.8x |
| SoundThinking, Inc. | 83 | 0.7x | 0.7x |
| Airship AI Holdings, Inc. | 76 | 4.2x | 2.7x |
| Castellum, Inc. | 65 | 1.0x | 1.1x |
| Teads Holding Co. | 64 | 0.4x | 0.6x |
| Soluna Holdings, Inc. | 27 | 1.1x | 1.3x |
| Industry Median | 3.3x | 2.7x | |
| (*) Revenue | 5 | 1 | |
| = Enterprise Value | 17 | 2 | |
| (-) Net Debt | -1 | -1 | |
| Equity Value | 18 | 3 | |
| (/) Outstanding shares | 50 | 50 | |
| Fair Price | $0 | $0 | |
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.