VirTra, Inc.

VirTra, Inc.

VTSIยทNASDAQ

$4.43

+0.11%
IndustrialsAerospace & Defense

VirTra, Inc. provides force training simulators and firearms training simulators for law enforcement, military, educational, and commercial markets worldwide. It offers V-300 simulator, a 300 degree wrap-around screen for simulation training; V-180 simulator, a 180 degree screen for smaller spaces or budgets; V-100, a single-screen firearms training simulator system; V-100 MIL, a single-screen small arms training simulator; and V-ST PRO, a realistic single screen firearms shooting and skills training simulator. The company also provides Virtual Interactive Coursework Training Academy, which enables law enforcement agencies to teach, train, test, and sustain departmental training requirements; and Subscription Training Equipment Partnership, a program that allows agencies to utilize VirTra's simulator products, accessories, and V-VICTA interactive coursework on a subscription basis. In addition, it offers V-Author software that allows users to create, edit, and train with content specific to agency's objectives; a range of simulated recoil kits/weapons; Threat-Fire, a return fire device that applies real-world stress on the trainees during simulation training; and TASER, an OC spray and low-light training devices. It sells its simulators and related products through a direct sales force and distribution partners. The company was formerly known as VirTra Systems, Inc. and changed its name to VirTra, Inc. in October 2016. VirTra, Inc. was founded in 1993 and is headquartered in Chandler, Arizona.

At a Glance

Live Snapshot
Market Cap$50.08M
EPS0.0229
P/E Ratio193.45
Earnings Date05/11/2026
VirTra, Inc.

VirTra, Inc. Fair Value Envelope

VTSI ยท NASDAQ

Our analysis suggests that VTSI has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $4.43, this represents a potential HIDDEN relative to our calculated worth for VirTra, Inc..

Intrinsic Value
Current Price: $4.43

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$39.0B
+ Cash & Equivalents$18.6M
Firm Value$39.0B
- Debt$7.8M
Equity Value$39.0B
/ Shares Outstanding11,260,801B
DCF Value$3.5K
UNDERVALUED BY 78019%

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
$9.2M
$18.4M
$36.7M
$73.4M
$146.8M
$293.6M
$587.3M
$1.2B
$2.3B
$4.7B
Maintenance CapEx
-$606.1K
-$1.2M
-$2.4M
-$4.8M
-$9.7M
-$19.4M
-$38.8M
-$77.6M
-$155.2M
-$310.3M
Owner Earnings
$8.6M
$17.1M
$34.3M
$68.6M
$137.1M
$274.2M
$548.5M
$1.1B
$2.2B
$4.4B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$7.9M
$14.7M
$27.2M
$50.4M
$93.3M
$172.8M
$320.0M
$592.6M
$1.1B
$2.0B
Terminal Value represents 88.7% of Enterprise Value