Redwire Corporation

Redwire Corporation

RDWยทNYSE

$18.62

-10%
IndustrialsAerospace & Defense

Redwire Corporation, a space infrastructure company, develops, manufactures, and sells mission critical space solutions and components for national security, civil, and commercial space markets in the United States, Luxembourg, Germany, South Korea, Poland, and internationally. The company provides various antennas; and advanced sensors and components, which include solar arrays, composite booms, radio frequency antennas, payload adapters, space-qualifies camera systems, and star trackers and sun sensors. It also sells a proprietary enterprise software suite that enables digital engineering and generation of interactive modeling and simulations of individual components, entire spacecraft, and full constellations in a cloud-based Software as a Service business model. In addition, the company offers on-orbit servicing, assembly, and manufacturing solutions; and low-earth orbit commercialization, digitally engineered spacecraft, and space domain awareness and resiliency technology solutions. Redwire Corporation is headquartered in Jacksonville, Florida.

At a Glance

Live Snapshot
Market Cap$2.80B
EPS-2.2800
P/E Ratio-8.17
Earnings Date08/05/2026
Redwire Corporation

Redwire Corporation Fair Value Envelope

RDW ยท NYSE

Our analysis suggests that RDW has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $18.62, this represents a potential HIDDEN relative to our calculated worth for Redwire Corporation.

Intrinsic Value
Current Price: $18.62

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-$155.1M
+ Cash & Equivalents$95.2M
Firm Value-$59.9M
- Debt$231.3M
Equity Value-$291.2M
/ Shares Outstanding164,927,444B
DCF Value-$2
OVERVALUED BY 109%

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
-$88.7M
-$44.3M
-$22.2M
-$11.1M
-$5.5M
-$2.8M
-$1.4M
-$692.7K
-$346.3K
-$173.2K
Maintenance CapEx
-$1.3M
-$674.0K
-$337.0K
-$168.5K
-$84.2K
-$42.1K
-$21.1K
-$10.5K
-$5.3K
-$2.6K
Owner Earnings
-$90.0M
-$45.0M
-$22.5M
-$11.3M
-$5.6M
-$2.8M
-$1.4M
-$703.2K
-$351.6K
-$175.8K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$83.3M
-$38.6M
-$17.9M
-$8.3M
-$3.8M
-$1.8M
-$820.7K
-$379.9K
-$175.9K
-$81.4K
Terminal Value represents 0.0% of Enterprise Value
Negative Owner Earnings
This company generates negative free cash flow. Consider adjusting maintenance CapEx percentage or check the financial data.