As of 2025-05-08, the Intrinsic Value of Redwire Corp (RDW) is (31.70) USD. This RDW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11.17 USD, the upside of Redwire Corp is -383.80%.
The range of the Intrinsic Value is (51.25) - (23.81) USD
Based on its market price of 11.17 USD and our intrinsic valuation, Redwire Corp (RDW) is overvalued by 383.80%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (51.25) - (23.81) | (31.70) | -383.8% |
| DCF (Growth 10y) | (35.51) - (78.01) | (47.79) | -527.9% |
| DCF (EBITDA 5y) | (19.19) - (23.15) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (27.76) - (35.23) | (1,234.50) | -123450.0% |
| Fair Value | -7.42 - -7.42 | -7.42 | -166.39% |
| P/E | (39.63) - (42.86) | (42.64) | -481.7% |
| EV/EBITDA | (13.51) - (13.98) | (12.83) | -214.8% |
| EPV | (4.14) - (5.12) | (4.63) | -141.4% |
| DDM - Stable | (12.84) - (40.56) | (26.70) | -339.0% |
| DDM - Multi | (14.97) - (37.52) | (21.49) | -292.4% |
| Market Cap (mil) | 860.98 |
| Beta | 3.33 |
| Outstanding shares (mil) | 77.08 |
| Enterprise Value (mil) | 939.10 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.69% |
| Cost of Debt | 6.63% |
| WACC | 9.27% |