MODEL VERDICT
Voyager Acquisition Corp. (VACH)
Relative Valuation•Peer multiples, Monte Carlo simulation & quality-adjusted fair value
Popular:
Composite score derived from valuation, quality, and risk factors
Quantitative model thresholds · For educational and research purposes only
| Methodology | Fair Value | vs Current | Weight | Quality | Status |
|---|---|---|---|---|---|
| Industry Median P/E 36 industry peers | $12.78 | +19.6% | 30% | A | Peer Data |
| Price / Book 41 industry peers | $33.79 | +216.1% | 25% | B | Model Driven |
| Price / Tangible Book 47 bank peers | $35.11 | +228.4% | 20% | B+ | Bank Primary |
| Earnings Yield 39 industry peers | $14.63 | +36.9% | 8% | B | Data |
| Weighted Output Blended model output | $24.67 | +130.8% | 100% | 62 | SIGNIFICANTLY UNDERVALUED |
| EPS Growth ↓ | P/E Multiple → | 35× | 38× | 41× (Current) | 44× | 47× |
|---|---|---|---|---|---|
| Bear Case (4%) | $9 | $10 | $11 | $12 | $13 |
| Conservative (7%) | $10 | $11 | $11 | $12 | $13 |
| Base Case (10.0%) | $10 | $11 | $12 | $13 | $13 |
| Bull Case (14%) | $10 | $11 | $12 | $13 | $14 |
Cross-sectional regression predicting expected multiples based on growth, margins, ROIC, and beta.
Based on our peer multiples analysis with 4 valuation metrics, the model estimates VACH's fair value at $24.67 vs the current price of $10.69, implying +130.8% upside potential. Model verdict: Significantly Undervalued. Confidence: 62/100. This is a quantitative estimate, not a recommendation.
The blended fair value of $24.67 is calculated using four lenses: industry median multiples (40%), historical multiples (30%), forward estimates (20%), and quality-adjusted multiples (10%). Monte Carlo simulation (10,000 iterations) gives a range of $16.13 (P10) to $34.80 (P90), with a median of $24.65.
VACH's current P/E of 41.1x compares to the industry median of 49.2x (36 peers in the group). This represents a -16.4% discount to the industry. The historical average P/E is N/Ax over 0 years. Signal: Discount.
No analyst coverage data is available for VACH.
The model confidence score is 62/100, based on: data completeness (24), peer quality (25), historical depth (5), earnings stability (5), and model agreement (3). Cyclicality penalty: -0 points. The model shows moderate agreement across inputs.
The model flags several key risks: (1) Macro/regulatory risks are not captured in this model but remain material.
Peak earnings risk data is not available for VACH.
No. This dashboard is a quantitative research tool for educational and informational purposes only. It is not investment advice, a solicitation, or a recommendation to buy, sell, or hold any security. The operator of this platform is not a registered investment advisor (RIA), broker-dealer, or financial planner. All model outputs, fair value estimates, signals, and scenarios are the result of automated quantitative computations and should not be construed as professional financial guidance. You should consult a qualified, licensed financial advisor before making any investment decisions. Past model performance is not indicative of future results.