INTUITIVE MACHINES, INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 5.86 USD | +1.74% |
|
+13.57% | +129.35% |
| Apr. 11 | Space startups see funding surge as government spending remains high, report says | RE |
| Apr. 04 | Exchange-Traded Funds, Equity Futures Higher Pre-Bell Thursday Amid Renewed Rate Cut Hopes | MT |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 397.3 | 412.2 | 53.73 | 307.5 | - | - |
| Enterprise Value (EV) 1 | 397.3 | 386.4 | 53.73 | 307.5 | 307.5 | 307.5 |
| P/E ratio | - | -200 x | 1.04 x | 167 x | 12.9 x | 3.47 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 5.48 x | 4.8 x | 0.68 x | 1.15 x | 0.79 x | 0.72 x |
| EV / Revenue | 5.48 x | 4.8 x | 0.68 x | 1.15 x | 0.79 x | 0.72 x |
| EV / EBITDA | - | -108 x | -1.08 x | -27.6 x | 9.1 x | - |
| EV / FCF | - | -19,617,699 x | - | - | - | - |
| FCF Yield | - | -0% | - | - | - | - |
| Price to Book | - | - | - | - | - | - |
| Nbr of stocks (in thousands) | 41,219 | 41,219 | 21,028 | 52,473 | - | - |
| Reference price 2 | 9.640 | 10.00 | 2.555 | 5.860 | 5.860 | 5.860 |
| Announcement Date | 10/13/22 | 3/31/23 | 3/21/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net sales 1 | 72.55 | 85.95 | 79.52 | 267.9 | 391.1 | 427.9 |
| EBITDA 1 | - | -3.811 | -49.62 | -11.15 | 33.8 | - |
| EBIT 1 | - | -5.507 | -55.27 | -26.3 | -18.03 | 10.8 |
| Operating Margin | - | -6.41% | -69.51% | -9.82% | -4.61% | 2.52% |
| Earnings before Tax (EBT) 1 | - | -6.428 | 15.06 | -3.3 | 12.9 | 82.8 |
| Net income 1 | -35.65 | -6.405 | 60.46 | 7.275 | 25.03 | 100.2 |
| Net margin | -49.14% | -7.45% | 76.03% | 2.72% | 6.4% | 23.42% |
| EPS 2 | - | -0.0500 | 2.460 | 0.0350 | 0.4550 | 1.690 |
| Free Cash Flow | - | -21.01 | - | - | - | - |
| FCF margin | - | -24.45% | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 10/13/22 | 3/31/23 | 3/21/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2022 Q4 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 37.99 | 17.99 | 12.73 | 30.56 | 55.9 | 62.22 | 70.8 | 79.02 | 73.7 |
| EBITDA 1 | 13.54 | - | - | -2.951 | -8.15 | -5.95 | -3.45 | 2.85 | - |
| EBIT 1 | 13.01 | -13.18 | -23.22 | -4.908 | -9.9 | -9.15 | -5.925 | -1.35 | -7.85 |
| Operating Margin | 34.25% | -73.27% | -182.38% | -16.06% | -17.71% | -14.7% | -8.37% | -1.71% | -10.65% |
| Earnings before Tax (EBT) 1 | 12.42 | 15.25 | 15.7 | 4.344 | -0.9 | -3.5 | -0.6333 | 5.067 | 1 |
| Net income 1 | 12.42 | 28.87 | 32.98 | 8.306 | 0.9 | -1.425 | 1.15 | 6.6 | 2.25 |
| Net margin | 32.7% | 160.43% | 259.03% | 27.18% | 1.61% | -2.29% | 1.62% | 8.35% | 3.05% |
| EPS 2 | 0.1000 | 1.520 | 1.290 | 0.3000 | 0.0650 | -0.0450 | -0.0700 | 0.0850 | 0.0750 |
| Dividend per Share | - | - | - | - | - | - | - | - | - |
| Announcement Date | 3/31/23 | 8/14/23 | 11/13/23 | 3/21/24 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - |
| Net Cash position | - | 25.8 | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow | - | -21 | - | - | - | - |
| ROE (net income / shareholders' equity) | - | - | - | - | - | - |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - |
| Book Value Per Share | - | - | - | - | - | - |
| Cash Flow per Share | - | - | - | - | - | - |
| Capex 1 | - | 16.4 | 29.9 | 28.1 | 35 | 45 |
| Capex / Sales | - | 19.09% | 37.61% | 10.49% | 8.95% | 10.52% |
| Announcement Date | 10/13/22 | 3/31/23 | 3/21/24 | - | - | - |
1USD in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
4
Last Close Price
5.86
USD
Average target price
12.25
USD
Spread / Average Target
+109.04%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +129.35% | 307M | |
| +23.53% | 138B | |
| +12.74% | 80.19B | |
| +0.74% | 69.79B | |
| +25.54% | 51.98B | |
| +43.04% | 44.79B | |
| +2.46% | 40.93B | |
| +37.52% | 30.9B | |
| +86.83% | 24.95B | |
| +20.72% | 23.54B |
- Stock Market
- Equities
- LUNR Stock
- Financials Intuitive Machines, Inc.