As of 2026-05-11, the Intrinsic Value of V2X Inc (VVX) is 90.43 USD. This VVX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 70.08 USD, the upside of V2X Inc is 29.00%.
The range of the Intrinsic Value is 61.65 - 155.72 USD
Based on its market price of 70.08 USD and our intrinsic valuation, V2X Inc (VVX) is undervalued by 29.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 61.65 - 155.72 | 90.43 | 29.0% |
| DCF (Growth 10y) | 70.28 - 160.73 | 98.17 | 40.1% |
| DCF (EBITDA 5y) | 75.69 - 99.03 | 88.03 | 25.6% |
| DCF (EBITDA 10y) | 81.00 - 108.62 | 94.94 | 35.5% |
| Fair Value | 62.27 - 62.27 | 62.27 | -11.15% |
| P/E | 68.05 - 82.64 | 76.94 | 9.8% |
| EV/EBITDA | 68.87 - 204.89 | 132.89 | 89.6% |
| EPV | 54.71 - 72.76 | 63.73 | -9.1% |
| DDM - Stable | 23.21 - 65.92 | 44.57 | -36.4% |
| DDM - Multi | 29.08 - 64.97 | 40.26 | -42.5% |
| Market Cap (mil) | 2,191.40 |
| Beta | 0.74 |
| Outstanding shares (mil) | 31.27 |
| Enterprise Value (mil) | 2,923.58 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.46% |
| Cost of Debt | 6.98% |
| WACC | 7.59% |