Guerrilla RF Inc
GUERThe growth today’s price assumes
To justify today’s price, free cash flow has to grow about 2.5% a year for 10 years.
That takes it from $3.9M over the four quarters to September 2026 to about $5.0M in year 10, growing 3.0% a year after that, against a market value of $55.7M.
How it works: today’s market value is treated as the present value of all the free cash flow the company will ever produce, discounted at the required return. The calculator finds the yearly growth over the chosen years, followed by steady growth for good, that makes the two equal. It is arithmetic on today’s price, not a forecast, and it doesn’t say what the stock is worth.
Cash, earnings and repurchases against market value
Today’s multiples against past quarter-ends
No P/E today: net income over the trailing four quarters was a loss.
No quarter-end in the past ten years has this figure.
Market value ÷ net income over the trailing four quarters.
No EV/sales today: it needs debt, cash and revenue as of the latest quarter, and the latest filing doesn't give all three in a standard form.
No quarter-end in the past ten years has this figure.
Market value plus debt minus cash, ÷ revenue over the trailing four quarters.
Higher than at 89% of quarter-ends since March 2022. Median -30.4% across 19 quarter-ends.
Free cash flow over the trailing four quarters ÷ market value.
The same figures for similar companies
| Company | Market value | P/E | EV/sales | Free cash flow yield | Revenue growth |
|---|---|---|---|---|---|
| Guerrilla RF GUER | $55.7M | — | — | 7.0% | +53.1% |
| GSI Technology GSIT | $123.0M | — | — | -15.4% | +13.7% |
| GCT Semiconductor Holding GCTS | $95.6M | — | 29.5× | -42.5% | -32.8% |
| SolarWindow Technologies WNDW | $89.5M | — | — | — | — |
| Solitron Devices SODI | $83.0M | 22.6× | 175.9× | 4.5% | +62.1% |
| Datavault AI DVLT | $56.2M | — | — | -163.0% | +955.8% |
| Ideal Power IPWR | $34.5M | — | — | -27.3% | +57.2% |
Peers as listed by Finnhub, U.S. filers only, capped at six. Each figure is worked out the same way as Guerrilla RF Inc’s, from that company’s own filings and current price.
Market value: today's price × the Oct 30, 2026 share count on the cover of Guerrilla RF Inc's latest filing, checked against Finnhub's count.
Trailing figures: the four quarters to September 2026, from Guerrilla RF Inc's 10-Q and 10-K filings with the SEC. Free cash flow is operating cash flow minus capital expenditure, calculated by The Dispatch.
History: each quarter-end’s closing price × the share count stated in that quarter’s filing, with stock splits accounted for. Enterprise value is market value plus debt minus cash and equivalents, all as of the same date. Debt is long-term debt as filed; quarterly filings often state only the part due after the coming year, so a quarter’s figure can be slightly lower than a year-end’s. Prices from Twelve Data.