Innovative Aerosystems, Inc.

Innovative Aerosystems, Inc.

ISSCยทNASDAQ

$17.19

-1.6%
IndustrialsAerospace & Defense

Innovative Solutions and Support, Inc., a systems integrator, designs, develops, manufactures, sells, and services flight guidance, autothrottle, and cockpit display systems in the United States and internationally. It offers flat panel display systems that replicate the display of analog or digital displays on one screen and replace existing displays in legacy aircraft, as well as used for security monitoring on-board aircraft and as tactical workstations on military aircraft; and flight management systems that complement the flat panel display system upgrade for commercial air transport aircraft. The company also provides integrated standby units, which incorporate the measurement and display of attitude, altitude, airspeed, and navigation data into a single standby/backup navigation instrument for military, commercial air transport, and corporate/general aviation applications. In addition, it offers digital air data computers that calculate various air data parameters, such as altitude, airspeed, vertical speed, angle of attack, and other information; integrated air data computers and display units, which calculate and convey air data information; altitude displays that convey aircraft altitude measurements; airspeed displays that convey various airspeed measurements; and altitude alerters. Further, the company offers the engine and fuel displays that convey information related to fuel and oil levels, and engine activity, including oil and hydraulic pressure and temperature; integrated global navigation systems; ThrustSense, a full regime autothrottle; and utility management systems. It serves commercial air transport carriers and corporate/general aviation companies, the Department of Defense and its commercial contractors, aircraft operators, aircraft modification centers, government agencies, and foreign militaries, as well as original equipment manufacturers. Innovative Solutions and Support, Inc. was incorporated in 1988 and is based in Exton, Pennsylvania.

At a Glance

Live Snapshot
Market Cap$307.58M
EPS0.8900
P/E Ratio14.04
Earnings Date08/13/2026
Innovative Aerosystems, Inc.

Innovative Aerosystems, Inc. Fair Value Envelope

ISSC ยท NASDAQ

Our analysis suggests that ISSC has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $17.19, this represents a potential HIDDEN relative to our calculated worth for Innovative Aerosystems, Inc..

Intrinsic Value
Current Price: $17.19

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$2.0B
+ Cash & Equivalents$2.7M
Firm Value$2.0B
- Debt$24.1M
Equity Value$1.9B
/ Shares Outstanding17,636,600B
DCF Value$110
UNDERVALUED BY 541%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$17.6M
$23.2M
$30.7M
$40.6M
$53.6M
$70.9M
$93.7M
$123.8M
$163.7M
$216.3M
Maintenance CapEx
-$1.7M
-$2.3M
-$3.0M
-$4.0M
-$5.3M
-$6.9M
-$9.2M
-$12.1M
-$16.0M
-$21.2M
Owner Earnings
$15.9M
$21.0M
$27.7M
$36.6M
$48.4M
$64.0M
$84.5M
$111.7M
$147.7M
$195.2M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$14.7M
$18.0M
$22.0M
$26.9M
$32.9M
$40.3M
$49.3M
$60.4M
$73.9M
$90.4M
Terminal Value represents 78.2% of Enterprise Value