US · LUNR
Intuitive Machines, Inc.
- Sector
- Industrials · Aerospace & Defense
- Headquarters
- Houston, TX 77058
- Website
- intuitivemachines.com
Price · as of 2024-12-31
$25.62
Market cap 2.95B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $126.65 | +394.34% |
| Intrinsic Value(DCF) | $169.62 | +562.06% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | |||||
| 2021 | $9.69 | $243.44 | $4,765.63 | $0.00 | $0.00 |
| 2022 | $15.67 | $99.53 | $27.44 | $0.00 | $0.00 |
| 2023 | $5.47 | $4,198.84 | $0.00 | $0.00 | $3.74 |
| 2024 | $8.77 | $126.65 | $29,344.22 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates Intuitive Machines, Inc.'s (LUNR) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $126.65
- Current price
- $25.62
- AI upside
- +394.34%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$169.62
+562.06% upside
Graham-Dodd
—
— upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| LUNR | Intuitive Machines, Inc. | $25.62 | 2.95B | +394% | +562% | — | — | -1.57 | -0.54 | 2.36 | -7.29 | — | -0.54 | 16.50% | -25.17% | -124.30% | 55.55% | 8.39% | -155.63% | -0.04 | — | 2.97 | 2.74 | 3.37 | -29536.00% | 18672.00% | -996.00% | -12.57% | -0.58 | 9.90% | 0.00% | 0.00% | 39.30% | -6.42 | -5.44 | 1.62 | -2.24 |
| ATKR | Atkore Inc. | $64.71 | 2.18B | +9% | -61% | -83% | -98% | -141.75 | 1.54 | 0.75 | 14.76 | — | 2.28 | 22.25% | 8.33% | -0.53% | -1.03% | 9.79% | -0.52% | 0.67 | 7.14 | 3.05 | 1.82 | 2.44 | -10355.00% | -1098.00% | -2593.00% | 13.74% | 0.77 | 14.92% | 2.06% | -291.30% | 14.83% | 10.84 | 8.71 | 0.90 | 3.05 |
| ENVX | Enovix Corporation | $5.27 | 1.14B | +433% | -56% | — | — | -7.23 | 4.17 | 35.56 | -6.24 | — | 4.98 | 19.19% | -557.03% | -492.57% | -60.47% | 659.84% | -22.27% | 0.08 | -8.21 | 8.34 | 7.94 | 0.83 | -4094.00% | 3791.00% | -3858.00% | -10.03% | -1.47 | 426.10% | 0.00% | 0.00% | 5.57% | -3.61 | -5.64 | 20.13 | -0.41 |
| EPAC | Enerpac Tool Group Corp. | $40.80 | 2.16B | +22% | -56% | -74% | -47% | 23.45 | 5.01 | 3.53 | 15.39 | 261.30 | 22.43 | 49.64% | 22.59% | 15.03% | 22.47% | 22.21% | 11.56% | 0.53 | 14.06 | 2.74 | 1.88 | 0.52 | 897.00% | 465.00% | 3152.00% | 4.23% | 0.81 | 19.08% | 0.10% | 2.30% | 3.26% | 16.16 | 24.48 | 3.65 | 5.44 |
| FA | First Advantage Corporati… | $11.51 | 2B | +276% | +1,511% | — | — | 49.44 | 1.55 | 1.29 | 4.75 | — | -1.21 | 29.88% | 8.41% | -2.21% | 3.14% | 5.66% | 1.06% | 0.01 | 0.79 | 2.44 | 2.33 | -0.61 | -7297.00% | 8302.00% | 63699.00% | 9.58% | 0.85 | 8.91% | 0.00% | 0.00% | 108.93% | 13.63 | 9.26 | 1.15 | 1.04 |
| GEO | The GEO Group, Inc. | $15.04 | 2.09B | +74% | -59% | +32% | +98% | 8.40 | 1.42 | 0.81 | 6.01 | 1.16 | 3.39 | 25.20% | 9.78% | 9.67% | 17.92% | 6.18% | 6.81% | 1.15 | 1.60 | 2.01 | 1.86 | 2.62 | 72727.00% | 858.00% | -17637.00% | -5.84% | 0.20 | -4.01% | 0.00% | 0.00% | 3.67% | 14.73 | -30.37 | 1.44 | 1.57 |
| HUBG | Hub Group, Inc. | $43.07 | 2.61B | +3% | -64% | -66% | -90% | 22.62 | 1.43 | 0.60 | 8.14 | — | 4.18 | 85.37% | 3.55% | 2.64% | 6.34% | 5.40% | 3.58% | 0.31 | 9.70 | 1.33 | 1.19 | 1.21 | -3511.00% | -610.00% | -4910.00% | 6.10% | 0.34 | 7.04% | 1.28% | 29.10% | 4.64% | 19.70 | 19.25 | 0.70 | 3.80 |
| VOYG | Voyager Technologies, Inc… | $26.69 | 1.59B | — | — | — | — | — | — | — | — | — | — | 24.22% | -33.60% | -43.05% | -1159.81% | -86.11% | -30.07% | 4.13 | -4.03 | 1.16 | 1.01 | -1.09 | 9459.00% | 597.00% | 23201.00% | — | -0.29 | -197.35% | — | 0.00% | — | — | — | — | — |
| VVX | V2X, Inc. | $69.75 | 2.17B | -13% | +50% | — | -59% | 28.76 | 2.06 | 0.50 | 10.19 | 22.67 | -2.69 | 8.33% | 4.34% | 1.74% | 7.38% | 7.90% | 2.35% | 1.08 | 2.29 | 1.22 | 1.09 | 2.68 | 12685.00% | 365.00% | -2985.00% | 7.59% | 0.18 | 8.96% | 0.00% | 0.00% | 5.06% | 15.65 | 17.88 | 0.68 | 2.31 |
About Intuitive Machines, Inc.
Intuitive Machines, Inc. manufactures and supplies space products and services. It offers space products and services to support sustained robotic and human exploration to the moon, mars, and beyond. It offers its products and services through business units: Lunar Access Services, Orbital Services, Lunar Data Services, and Space Products and Infrastructure. The company was founded in 2013 and is based in Houston, Texas.
- CEO
- Stephen Altemus
- Employees
- 435
- Beta
- 1.38
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($169.62 ÷ $25.62) − 1 = +562.06% (DCF, example).