Capital Goods U.S. Investing Ideas

US$3
75.0% undervalued intrinsic discount
Fair Value
Given the evolving circumstances at Vertical Aerospace, and notably the apparent inability of management to secure a major strategic investor / partner, along with anticipated future shareholder dilution, I am revising my 2030 fair value target.
US$386.1
43.5% undervalued intrinsic discount
Fair Value
Revenue
31.15% p.a.
Profit Margin
7.87%
Future PE
263.74x
Price in 2031
US$606.76
US$450
41.4% undervalued intrinsic discount
Revenue
35.41% p.a.
Profit Margin
15.09%
Future PE
53.7x
Price in 2029
US$585.31
US$32.53
56.9% undervalued intrinsic discount
Fair Value
Profit Margin
12.5%
Future PE
11x
Price in 2031
US$53.83
US$307
15.4% overvalued intrinsic discount
Fair Value
Fair Value of $307 is based on a 5-year model: 13.5% revenue CAGR, 17.5% target margins, an 8.5% discount rate, and a premium 28x terminal P/E. At $355, the stock trades at a 15% premium.
US$100
90.7% undervalued intrinsic discount
Fair Value
Profit Margin
8.55%
Future PE
34.01x
Price in 2036
US$252.2