Intuitive Machines Inc
NASDAQ:LUNR
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/EBIT
Enterprise Value to EBIT (EV/EBIT) ratio compares a company`s total enterprise value to its earnings before interest and taxes. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBIT (EV/EBIT) ratio compares a company`s total enterprise value to its earnings before interest and taxes. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBIT returns to its Industry Average (14.6), the stock would be worth $-6.17 (124% downside from current price).
| Scenario | EV/EBIT Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | -60.6 | $25.53 |
0%
|
| Industry Average | 14.6 | $-6.17 |
-124%
|
| Country Average | 19.6 | $-8.26 |
-132%
|
Forward EV/EBIT
Today’s price vs future ebit
| Today's Enterprise Value | EBIT | Forward EV/EBIT | ||
|---|---|---|---|---|
|
$4.4B
|
/ |
Jan 2026
$-87.2m
|
= |
|
|
$4.4B
|
/ |
Dec 2026
$-11.1m
|
= |
|
|
$4.4B
|
/ |
Dec 2027
$27.7m
|
= |
|
|
$4.4B
|
/ |
Dec 2028
$52.9m
|
= |
|
|
$4.4B
|
/ |
Dec 2029
$193.9m
|
= |
|
|
$4.4B
|
/ |
Dec 2030
$245.8m
|
= |
|
|
$4.4B
|
/ |
Dec 2031
$336.7m
|
= |
|
Forward EV/EBIT shows whether today’s EV/EBIT still looks high or low once future ebit are taken into account.
Peer Comparison
| Market Cap | EV/EBIT | P/E | ||||
|---|---|---|---|---|---|---|
| US |
I
|
Intuitive Machines Inc
NASDAQ:LUNR
|
5.5B USD | -60.6 | -61.8 | |
| US |
G
|
GE Vernova LLC
NYSE:GEV
|
308.8B USD | 0 | 0 | |
| UK |
E
|
Eight Capital Partners PLC
F:ECS
|
158.4B EUR | 0 | 0 | |
| US |
C
|
China Industrial Group Inc
OTC:CIND
|
121B USD | 3 537.2 | 4 020.7 | |
| NL |
N
|
Nepi Rockcastle NV
JSE:NRP
|
102.4B ZAR | 14.4 | 10.6 | |
| US |
F
|
Fintech Ecosystem Development Corp
NASDAQ:FEXD
|
68.5B USD | -18 116.9 | 38 690 | |
| US |
C
|
CoreWeave Inc
NASDAQ:CRWV
|
55.3B USD | 0 | 0 | |
| CH |
G
|
Galderma Group AG
SIX:GALD
|
37.6B CHF | 0 | 0 | |
| US |
|
Symbotic Inc
NASDAQ:SYM
|
35.8B USD | -698.7 | -3 284.6 | |
| US |
|
Coupang Inc
F:788
|
31.5B EUR | 66.7 | 174.3 | |
| ZA |
V
|
Vukile Property Fund Ltd
JSE:VKE
|
30.1B ZAR | 17.6 | 6.9 |
Market Distribution
| Min | 0 |
| 30th Percentile | 13.6 |
| Median | 19.6 |
| 70th Percentile | 27.8 |
| Max | 1 826 183.2 |
Other Multiples
Intuitive Machines Inc
Glance View
Intuitive Machines Inc., rooted in the ethos of a modern-day entrepreneur's vision, stands at the vanguard of the burgeoning space exploration industry. Formed in the early 2010s, the company has steadily carved a niche for itself in the moon-focused sector of aerospace, cultivating a narrative of innovation and ambition. It operates with a singular mission: to return humans and resources to the Moon, not just for curiosity's sake, but to unlock commercial opportunities that were once mere fragments of science fiction. Intuitive Machines engineers spacefaring vehicles and lunar landers equipped with cutting-edge technology, striving to reduce the cost and complexity of lunar missions. Through strategic collaborations with NASA and other aerospace entities, the company leverages contracts for providing robust lunar payload services. Moreover, Intuitive Machines capitalizes on the rising demand for lunar data and transportation services. Its financial model hinges on a blend of government contracts and private sector deals, serving as a transportation and logistics partner for stakeholders with lunar ambitions. By designing modular, reusable landers like the Nova-C, it positions itself as a vital link in the supply chain for lunar exploration. As the thirst for lunar minerals, scientific discovery, and deeper space research swells, Intuitive Machines charts its course by offering a range of services, from precise lunar landings to data collection and satellite deployment, ensuring not just its relevance in the current market but a lucrative foothold in the space economy's future.