EN DE

VirTra, Inc (VTSI) Fair Value & Analysis

Technology · US · Market cap $36.2M

VI VirTra, Inc logo VirTra, Inc VTSI · US
Price$3.05
Fair Value$2.31
Upside-24.3%
Quality48/100
Watch VirTra, Inc for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Loss-making · -12.5% net margin
Low debt · generates free cash flow
Trails peers (3/12)
Narrow moat 16/100
Evidence: High Range $1.10 – $2.31 Share as image

Fair value as of: Jul 22, 2026

From 26 valuation models · updated 20 days ago

Share price −1.6% over the past month.

Below-average quality, and screening another 24% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case ($2.31). The favourable scenario is already priced in.
  • Solid but not exceptional quality (48/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range ($1.10 to $2.31) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$17.12 $2.93 Fair Value $2.31 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 22, 2026.

How to read this chart

60‑month range $2.93 – $17.12 · fair‑value band $1.10 – $2.31 · the $3.05 price screens above the $2.31 fair value. Dashed = 300-day average. As of Jul 22, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

VirTra, Inc (VTSI) currently trades at $3.05, while our model-based Fair Value estimate is $2.31, implying the stock looks roughly 24.3% overvalued today. The Quality Score stands at 48/100 (below-average quality), in the Technology sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, VirTra, Inc generated revenue of $18.7M at a net margin of -12.5%. Revenue declined 51.5% year over year. It earns a return on equity of -5.1%. The balance sheet holds a net cash position of $10.8M. Fundamentals as of Jul 22, 2026

Our scenario range runs from $1.10 (bear case) to $2.31 (bull case); at $3.05, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 59% below its 52-week high, currently below its 200-day average. For context, the median of 10 Technology peers we cover trades at -27% fair-value upside, at -24%, VTSI screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF $4.01 $5.87 $8.77 80
Residual Income $2.46 $2.23 $1.32 76
Rev-Margin DCF $2.49 $3.10 $4.41 74
All 26 models by family
DCF Models
FCF DCF $4.22 $5.51 $9.29 38
Owner Earnings $1.50 $1.97 $2.81 31
5Y Revenue Exit $2.38 $2.83 $3.72 39
5Y EBITDA Exit $3.37 $4.81 $7.63 41
5Y P/E Exit $2.37 $3.15 $4.04 38
10Y Revenue Exit $3.05 $4.22 $4.60 36
10Y EBITDA Exit $3.68 $6.02 $9.84 37
10Y P/E Exit $3.06 $4.20 $5.75 35
Earnings-Based
Graham-Dodd $0.1600 $1.08 $1.52 54
Lynch FV $0.5600 $0.8000 $1.04 50
PEG = 1.0 $0.5600 $0.8000 $1.04 46
EPV $1.25 $1.28 $1.30 59
Dividend Discount
Gordon GGM $0.8200 $1.37 $1.78 70
DDM Multi-Stage $0.8200 $1.30 $1.47 61
Multiples
P/E Multiple $0.3600 $0.4800 $0.6000 63
P/S Multiple $0.2900 $0.3900 $0.4900 58
P/B Multiple $0.2900 $0.3900 $0.4900 55
EV/EBIT $1.49 $1.66 $1.82 53
EV/EBITDA $2.89 $3.53 $4.16 54
EV/Revenue $1.35 $1.50 $1.65 43
Asset-Based
NCAV (Graham) $2.02 $2.70 $4.03 50
Growth DCF
Growth DCF $4.01 $5.87 $8.77 80
Rev-Margin DCF $2.49 $3.10 $4.41 74
Economic Profit
Residual Income $2.46 $2.23 $1.32 76
ROIC Compounder $1.25 $1.28 $1.30 72
Growth Earnings
Growth-Adj P/E $0.7300 $1.05 $1.36 68

Widest divergence: DCF Models ($4.20) versus Multiples ($0.4800). Highest evidence: Growth DCF (80).

Notify me when VTSI reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) $18.7M
Revenue growth (YoY) -51.5%
Net margin -12.5%
Return on equity -5.1%
Free cash flow $3.1M FY2025
Operating margin -38.2%
More key figures
EPS (TTM) $-0.2100
EPS growth (YoY) -85.7%
Net cash $10.8M FY2025

Figures from reported company fundamentals · as of Jul 22, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 48/100

Of which business quality 53 · Market factors (momentum, volatility) 14

Profitability 22
Margins and returns on capital today
Quality Growth 11
Are margins and returns improving?
Cashflow 72
Earnings quality: real cash, not paper profit
Fin. Strength 78
Balance sheet, leverage, solvency risk
Investment 62
Disciplined investing over empire-building
Low Volatility 43
Calm price path (market factor)
Momentum 3
Price trend over the last 3–12 months (market factor)
52W Momentum 0
Distance to the 52-week high (market factor)
Net Issuance 71
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

VirTra, Inc. provides judgmental use of force training simulators, firearms training simulators, and driving simulators for the law enforcement, military, educational, and commercial markets worldwide.

Full company description

VirTra, Inc. provides judgmental use of force training simulators, firearms training simulators, and driving simulators for the law enforcement, military, educational, and commercial markets worldwide. The company offers V-300 simulator, wrap-around screen with video capability for simulation training; V-180 simulator for smaller spaces or smaller budgets; V-100 Simulator and V-100 MIL single-screen based simulator systems; V-ST PRO, a realistic single screen firearms shooting and skills training simulator; and Virtual Interactive Coursework Training Academy (V-VICTA), which enables law enforcement agencies to teach, train, test, and sustain departmental training requirements. It also provides Red Dot Optic Training for accuracy and target acquisition; Subscription Training Equipment Partnership (STEP), a program to utilize simulator products, accessories, and interactive coursework; and V-Author, a software, which allows users to create, edit, and train with content specific to agency's objectives and environments. In addition, the company offers True-Fire, a drop-in recoil kit product; Threat-Fire, a return fire device; TASER, an OC spray and low-light training device; and V-XR, an extended reality headset-based training solution. 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.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

VirTra, Inc reported revenue of $22.4M in FY2025 versus $24.4M in FY2021, a compound −2.1%/yr. Reported net income was $258K in FY2025, compounding −43.5%/yr from FY2021.

Growth Quality 51/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
$22.4M
Latest YoY
−15.0%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
−7.5%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+3.3%
Avg. growth/yr (26Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+37.7%
Revenue −2.1%/yr
FY21 $24.4M
FY22 $28.3M
FY23 $38.8M
FY24 $26.4M
FY25 $22.4M
Net income −43.5%/yr
FY21 $2.5M
FY22 $2.0M
FY23 $9.2M
FY24 $1.4M
FY25 $258K
Character of growth · EPS growth decomposed (2014-2025) +5.2 % p.a.
Revenue per share +5.4 pp

of which total revenue +9.4 pp · buybacks/dilution −4.1 pp

EBIT margin +1.7 pp
Tax rate −1.9 pp
Residual (interest, one-offs) +0.1 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

VTSI screens 24% overvalued. Compare with SAP SE →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "VirTra, Inc Fair Value". https://www.fairvalue-calculator.com/stock/VTSI

Peer Group

Software - Application · 708 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 48 · Below median
Fair Value upside −24% · Above median
Return on assets -2% · Below median
Net margin (TTM) -12% · Bottom 25%
Operating margin (TTM) -38% · Bottom 25%
Revenue growth -52% · Bottom 25%
Debt / equity 0.16× · Higher than median

Valuation Multiples vs Software - Application median · lower = cheaper

P/B 0.79× · Cheaper than 75% of peers
P/S (TTM) 1.93× · Pricier than median
P/FCF 11.8× · Pricier than median
PEG 0.39× · Cheaper than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 1 · sector 0
FUTURE 0 · sector 38
PAST 0 · sector 13
HEALTH 92 · sector 98
DIVIDEND 0 · sector 28

Insider activity: 40/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Software - Application stocks, each showing price versus our Fair Value estimate (as of Jul 22, 2026).

Stock Price Fair Value vs Fair Value
SAP SE SAPS C$12.69 C$16.26 +28%
Shopify Inc SHOP C$173.23 C$20.54 -88%
Uber Technologies, Inc UBER $72.67 $51.11 -30%
Salesforce, Inc CRM $170.77 $182.10 +7%
ServiceNow, Inc NOW $107.71 $33.12 -69%
Cadence Design Systems, Inc CDNS $384.17 $80.41 -79%
Snowflake Inc SNOW $271.87 $34.04 -87%
Adobe Inc ADBE $230.61 $379.48 +65%
Automatic Data Processing, Inc ADP $241.92 $177.51 -27%
Intuit Inc INTU $291.09 $258.69 -11%

Compare VirTra, Inc with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Technology stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is VirTra, Inc (VTSI) overvalued or undervalued?
As of Jul 22, 2026, our model estimates a fair value of $2.31 versus a price of $3.05, about −24% (overvalued).
What is the fair value of VTSI?
Our model-based fair value for VirTra, Inc is $2.31 (as of Jul 22, 2026), built from audited fundamentals. The current price is $3.05.
What is the quality score of VTSI?
VirTra, Inc has a Quality Score of 48/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of VirTra, Inc (VTSI)?
VirTra, Inc reported trailing-twelve-month revenue of about $18.7M (latest available figure, as of Jul 22, 2026).
What is the net profit margin of VTSI?
The net profit margin of VirTra, Inc is about -12.5%, meaning it is currently running at a net loss. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track VirTra, Inc and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.