FLY - NASDAQ

Firefly Aerospace Inc.

FLY·NASDAQ

$39.78

-2.0%

IndustrialsAerospace & Defense

Firefly Aerospace Inc. operates as a space and defense technology company and provides mission solutions for national security, government, and commercial customers. It offers integrated launch and space services technology that is committed to enabling launch, transit, and operations in space. The company also provides Alpha, a responsive small launch service; Eclipse, a medium-lift launch vehicle; Blue Ghost, a lunar delivery and operation service; Elytra, which offers space maneuverability and servicing; and Ocula, a lunar imaging service. The company was incorporated in 2017 and is headquartered in Cedar Park, Texas.

Statements Value Model

At a Glance

Live Snapshot

Market Cap$6.37B

EPS-4.8300

P/E Ratio-8.24

Earnings Date06/03/2026

fly

Stock Based Compensation

Last Annual Value

17.84M

3-Year CAGR

123%

5-Year CAGR

62%

10-Year CAGR

27%

Adjust for Inflation

Firefly Aerospace Inc. Competitors Analysis of Stock Based Compensation

FLY · NASDAQ

Company	Stock Based Compensation	CAGR 3Y	CAGR 5Y	CAGR 10Y
Firefly Aerospace Inc. NASDAQ:FLY	17.84M	122.8%	N/A	N/A
Tutor Perini Corporation NYSE:TPC	0.00	N/A	N/A	N/A
MYR Group Inc. NASDAQ:MYRG	14.83M	21.0%	N/A	12.2%
AAR Corp. NYSE:AIR	19.90M	13.8%	16.7%	11.5%
GrafTech International Ltd. NYSE:EAF	4.95M	3.8%	-21.5%	N/A
VSE Corporation NASDAQ:VSEC	0.00	N/A	N/A	N/A
Korn Ferry NYSE:KFY	47.96M	9.7%	12.0%	9.8%
Intuitive Machines, Inc. NASDAQ:LUNR	8.61M	26.3%	93.4%	N/A
Planet Labs PBC NYSE:PL	54.99M	-10.0%	31.5%	N/A
Spirit AeroSystems Holdings, Inc. NYSE:SPR	38.10M	9.3%	8.1%	-1.1%
Plug Power Inc. NASDAQ:PLUG	34.23M	-40.6%	-14.9%	13.9%

Firefly Aerospace Inc. Fair Value Envelope

FLY · NASDAQ

Our analysis suggests that FLY has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $39.78, this represents a potential HIDDEN relative to our calculated worth for Firefly Aerospace Inc..

HIDDEN

Intrinsic Value

Current Price: $39.78

Related Guides

Blog Categories

Continue your FLY research with focused valuation guides.

Fundamentals

Decode statement quality and operating durability.

Accounting

Interpret line items with cleaner analytical framing.

Forecasting

Translate historical performance into forward scenarios.

Reference

Use practical frameworks for statement-led valuation.

Research Paths

Pick your next lens

Snapshot

Start with context, operating signals, and key market metrics.

Value Model

Stress test fair value across bear, base, and bull assumptions.

Statements

Validate revenue quality, margins, and balance sheet durability.

Earnings Call

Read management commentary and compare it with reported outcomes.

Dividends

Check payout sustainability and long-term distribution behavior.

Analyst Expectations

Review consensus spread and where estimate risk is concentrated.