As of 2025-06-21, the Intrinsic Value of Rocket Lab USA Inc (RKLB) is (32.07) USD. This RKLB valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 30.04 USD, the upside of Rocket Lab USA Inc is -206.70%.
The range of the Intrinsic Value is (65.69) - (21.65) USD
Based on its market price of 30.04 USD and our intrinsic valuation, Rocket Lab USA Inc (RKLB) is overvalued by 206.70%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (65.69) - (21.65) | (32.07) | -206.7% |
| DCF (Growth 10y) | (36.55) - (112.33) | (54.55) | -281.6% |
| DCF (EBITDA 5y) | (9.21) - (11.40) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (14.02) - (16.14) | (1,234.50) | -123450.0% |
| Fair Value | -2.24 - -2.24 | -2.24 | -107.45% |
| P/E | (10.78) - (13.12) | (13.19) | -143.9% |
| EV/EBITDA | (7.69) - (7.97) | (7.84) | -126.1% |
| EPV | (4.10) - (5.64) | (4.87) | -116.2% |
| DDM - Stable | (4.32) - (18.17) | (11.24) | -137.4% |
| DDM - Multi | (8.81) - (29.61) | (13.68) | -145.5% |
| Market Cap (mil) | 13,861.36 |
| Beta | 2.58 |
| Outstanding shares (mil) | 461.43 |
| Enterprise Value (mil) | 13,997.25 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.74% |
| Cost of Debt | 7.00% |
| WACC | 8.67% |