What is Armada Acquisition Corp. II (XRPNW)'s fair-value range?

EvidInvest reads Armada Acquisition Corp. II (XRPNW)'s market price back into the assumptions behind it — the implied P/E, growth rate and cash yield — using its latest filed financials, then lets you set your own. See the full DCF, Graham number, EPV and multiple-based methods at https://evidinvest.com/valuation/XRPNW.

How is Armada Acquisition Corp. II (XRPNW)'s fair value calculated?

Armada Acquisition Corp. II (XRPNW)'s fair value is computed with several independent methods — a discounted cash flow (DCF) model, the Graham number, earnings power value (EPV), and valuation multiples such as PE and EV/EBITDA — using data from SEC filings. P/B is optional for non-financial companies and included in the preset range for financial sectors.

Which filing are Armada Acquisition Corp. II (XRPNW)'s valuation inputs based on?

Inputs come from the FY2025 10-K filed 2025-12-04 (accession 0001193125-25-308177). Source: https://www.sec.gov/Archives/edgar/data/2044009/000119312525308177/

Fair value · Armada Acquisition Corp. II (XRPNW) · updated 2026-10-29 · from 10-K FY2025

Armada Acquisition Corp. II trades at $3.51. That price implies a P/E of 29.2× and 10.0% yearly EPS growth for a decade.

Name: Armada Acquisition Corp. II (XRPNW) valuation inputs and fair-value methods
Creator: EvidInvest
License: https://evidinvest.com/subscription-terms

Cboe · delayed 15 min · as of 12:28 ET

Are those assumptions reasonable? Use XRPNW’s filed growth history and the AI chat to decide, then set your own inputs below — the range you build is yours.

What the price implies

P/E: 29.2×
EPS growth: 10.0%

Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings. This price: Cboe · delayed 15 min · as of 12:28 ET.

Set your own assumptions ↓See how each method got its number Check another stock

Inputs come from the FY2025 10-K filed 2025-12-04 (accession 0001193125-25-308177); set your own on the sliders below. Research, not investment advice.

The filing behind these numbers

Armada Acquisition Corp. II

Revenue: $0
Diluted EPS: $0.00
Free cash flow: $-349425; operating cash flow − capital expenditure
Diluted shares: 0; weighted average

10-K FY2025 · fiscal year ended 2025-09-30 · filed 2025-12-04 · accession 0001193125-25-308177

Trailing-twelve-month EPS also uses the quarterly 10-Qs through Q3 FY2026 (filed 2026-08-13).

Open this filing on sec.gov

Valuation tool: build your own XRPNW range

Fair Value Summary

Daily Price — XRPNW

$3.75 +247.2% (1Y)

Range implied by today’s price2 of 8 methods

$3.51 – $3.51

Price $3.51

Bear $3.51Base $3.51Bull $3.51

Range with preset inputs

$1.43 – $1.43

Price $3.51

Bear $1.43Base $1.43Bull $1.43

Every method that could be solved backwards opens on the assumption today’s price makes, so the top range sits on the price — that is arithmetic, not a view. Change any input and it becomes yours.

We don’t tell you what XRPNW is worth. Every tab OPENS on what today’s price implies for that method’s key assumption; you decide whether that assumption is reasonable — the growth matrix has XRPNW’s filed history and the AI chat will reason it through with you — and the range you build is yours. Our presets are filed history and reference settings, never a recommendation.

Discounted cash flow

N/A

No revenue in the latest annual filing

Preset inputs — revenue-driven DCF from the latest filing

• No revenue in the latest annual filing

Implied by today’s price

No free-cash-flow baseline in the filings yet.

Not solvable from the price — No free-cash-flow baseline in the filings yet. Showing preset inputs.

This method has no key input to read out of the price. The others below do, and you set them yourself: the growth matrix shows what XRPNW has actually filed, and the AI chat will reason it through with you.

Your inputs

Free cash flow grows at your stage-1 rate, then your stage-2 rate, then a terminal rate; everything is discounted at your WACC.

Stage-1 growth10.0%

Yearly free-cash-flow growth for the first stage. Starts below zero so a shrinking-cash-flow case — and the rate today’s price implies — can be set.

-20.0%60.0%

Stage-1 years5 yrs

How long stage-1 growth lasts.

1 yrs10 yrs

Stage-2 growth5.0%

Slower growth after stage 1, before the terminal phase.

-20.0%30.0%

Stage-2 years5 yrs

0 yrs10 yrs

Terminal growth2.5%

Growth forever after the two stages. Above ~3% is rarely justified.

0.0%5.0%

Discount rate (WACC)9.00%

The return you require. Default is the WACC EvidInvest computed for this company. Higher discount rate, lower value.

3.00%15.00%

Net debt ($M)Debt minus cash, from the balance sheet. Subtracted from enterprise value.

Starting FCF ($M)Latest free cash flow from the filing (operating cash flow minus capex).

Shares (M)Diluted shares, from the filing.

Inputs from the filing

Free cash flow: $-373197; sum of the last four quarters
EBIT: $-1.7M; latest annual
Shares: 23.0M
Total debt: $0
Cash: $361105
Net debt: $-361105; debt − cash

10-K FY2025 · period ended 2025-09-30 · filed 2025-12-04 · accession 0001193125-25-308177 · sec.gov

Prefer a blank slate with reverse DCF? Open the standalone DCF / reverse DCF for XRPNW

Loading history...

Download the full XRPNW valuation report (PDF) — free

DCF fair value, Graham number, EPV, key multiples and growth rates in one clean PDF.

Armada Acquisition Corp. II trades at $3.51. That price implies a P/E of 29.2× and 10.0% yearly EPS growth for a decade.

The filing behind these numbers

Valuation tool: build your own XRPNW range

Daily Price — XRPNW

Range implied by today’s price2 of 8 methods

Range with preset inputs

Your inputs

More on XRPNW

Compare with peers

Explore

Valuation tool: build your own XRPNW range

Daily Price — XRPNW

Range implied by today’s price2 of 8 methods

Range with preset inputs

Your inputs

More on XRPNW

Compare with peers

Explore