
Spire Global Inc
NYSE:SPIR

Intrinsic Value
The intrinsic value of one
SPIR
stock under the Base Case scenario is
6.26
USD.
Compared to the current market price of 10.38 USD,
Spire Global Inc
is
Overvalued by 40%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Spire Global Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Spire Global Inc
Balance Sheet Decomposition
Spire Global Inc
Current Assets | 108.3m |
Cash & Short-Term Investments | 35.9m |
Receivables | 13.5m |
Other Current Assets | 58.9m |
Non-Current Assets | 100.5m |
PP&E | 74.1m |
Intangibles | 24.6m |
Other Non-Current Assets | 1.9m |
Free Cash Flow Analysis
Spire Global Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Spire Global Inc
Revenue
|
99.5m
USD
|
Cost of Revenue
|
-60.1m
USD
|
Gross Profit
|
39.4m
USD
|
Operating Expenses
|
-113.2m
USD
|
Operating Income
|
-73.7m
USD
|
Other Expenses
|
-24.2m
USD
|
Net Income
|
-97.9m
USD
|
SPIR Profitability Score
Profitability Due Diligence
Spire Global Inc's profitability score is 23/100. The higher the profitability score, the more profitable the company is.

Score
Spire Global Inc's profitability score is 23/100. The higher the profitability score, the more profitable the company is.
SPIR Solvency Score
Solvency Due Diligence
Spire Global Inc's solvency score is 33/100. The higher the solvency score, the more solvent the company is.

Score
Spire Global Inc's solvency score is 33/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
SPIR Price Targets Summary
Spire Global Inc
According to Wall Street analysts, the average 1-year price target for
SPIR
is 15.91 USD
with a low forecast of 13.13 USD and a high forecast of 17.85 USD.
Dividends
Current shareholder yield for SPIR 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
SPIR
stock under the Base Case scenario is
6.26
USD.
Compared to the current market price of 10.38 USD,
Spire Global Inc
is
Overvalued by 40%.