Voyager Technologies, Inc.

Voyager Technologies, Inc.

VOYGยทNYSE

$44.96

-5.3%
IndustrialsAerospace & Defense

Voyager Technologies, Inc. operates as a defense technology and space solutions company in the United States, Europe, the Middle East, and internationally. It operates through three segments: Defense & National Security, Space Solutions, and Starlab Space Stations. The Defense & National Security segment provides defense systems, such as missile defense interceptors, kill vehicles, and hypersonic missiles and reentry systems; signal intelligence systems, including software solutions that deliver critical intelligence to the modern warfighter; communication technologies comprising radiation-hardened laser and RF communications systems and advanced electro-optical and digital systems; and guidance, navigation, and control systems consisting of sun sensors, star trackers, and inertial measurement units, as well as artificial intelligence powered edge computing products. The Space Solutions segment offers advanced space technology systems, such as in-space propulsion systems with applications for orbital servicing, manufacturing, and deep space exploration; space infrastructure, including software solutions that deliver critical intelligence to the modern warfighter; and space science and mission management products. The Starlab Space Stations segment operates a commercial space station and provides continued permanent human presence in space. It serves defense, national security, and space industries. The company was formerly known as Voyager Space Holdings, Inc. and changed its name to Voyager Technologies, Inc. in February 2025. Voyager Technologies, Inc. was incorporated in 2019 and is headquartered in Denver, Colorado.

At a Glance

Live Snapshot
Market Cap$2.66B
EPS-1.9600
P/E Ratio-22.94
Earnings Date06/04/2026
Voyager Technologies, Inc.

Voyager Technologies, Inc. Fair Value Envelope

VOYG ยท NYSE

Our analysis suggests that VOYG has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $44.96, this represents a potential HIDDEN relative to our calculated worth for Voyager Technologies, Inc..

Intrinsic Value
Current Price: $44.96

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-$77.4M
+ Cash & Equivalents$491.3M
Firm Value$413.9M
- Debt$466.8M
Equity Value-$52.9M
/ Shares Outstanding59,547,615B
DCF Value-$1
OVERVALUED BY 102%

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
-$30.5M
-$15.2M
-$7.6M
-$3.8M
-$1.9M
-$952.2K
-$476.1K
-$238.1K
-$119.0K
-$59.5K
Maintenance CapEx
-$14.5M
-$7.2M
-$3.6M
-$1.8M
-$904.2K
-$452.1K
-$226.1K
-$113.0K
-$56.5K
-$28.3K
Owner Earnings
-$44.9M
-$22.5M
-$11.2M
-$5.6M
-$2.8M
-$1.4M
-$702.2K
-$351.1K
-$175.5K
-$87.8K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$41.6M
-$19.3M
-$8.9M
-$4.1M
-$1.9M
-$885.0K
-$409.7K
-$189.7K
-$87.8K
-$40.7K
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.