Intuitive Machines Inc
NASDAQ:LUNR
Intrinsic Value
The intrinsic value of one LUNR stock under the Base Case scenario is 3.76 USD. Compared to the current market price of 11.95 USD, Intuitive Machines Inc is Overvalued by 69%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Intuitive Machines Inc
Fundamental Analysis

Revenue & Expenses Breakdown
Intuitive Machines Inc
Balance Sheet Decomposition
Intuitive Machines Inc
Current Assets | 431.3m |
Cash & Short-Term Investments | 373.3m |
Receivables | 50.9m |
Other Current Assets | 7.2m |
Non-Current Assets | 68.7m |
PP&E | 68.1m |
Other Non-Current Assets | 576k |
Free Cash Flow Analysis
Intuitive Machines Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Intuitive Machines Inc
Revenue
|
290.5m
USD
|
Cost of Revenue
|
-281.1m
USD
|
Gross Profit
|
9.4m
USD
|
Operating Expenses
|
-76.9m
USD
|
Operating Income
|
-67.5m
USD
|
Other Expenses
|
-228.4m
USD
|
Net Income
|
-295.9m
USD
|
LUNR Profitability Score
Profitability Due Diligence
Intuitive Machines Inc's profitability score is 35/100. The higher the profitability score, the more profitable the company is.
Score
Intuitive Machines Inc's profitability score is 35/100. The higher the profitability score, the more profitable the company is.
LUNR Solvency Score
Solvency Due Diligence
Intuitive Machines Inc's solvency score is 51/100. The higher the solvency score, the more solvent the company is.
Score
Intuitive Machines Inc's solvency score is 51/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
LUNR Price Targets Summary
Intuitive Machines Inc
According to Wall Street analysts, the average 1-year price target for LUNR is 15.15 USD with a low forecast of 12.12 USD and a high forecast of 22.05 USD.
Dividends
Current shareholder yield for LUNR is .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one LUNR stock under the Base Case scenario is 3.76 USD.
Compared to the current market price of 11.95 USD, Intuitive Machines Inc is Overvalued by 69%.