US · SATL
Satellogic Inc.
- Sector
- Technology · Hardware, Equipment & Parts
- Headquarters
- Davidson, CA 91600
- Website
- satellogic.com
Price · as of 2024-12-31
$7.18
Market cap 299.67M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $27.05 | +276.74% |
| Intrinsic Value(DCF) | $2.74 | -61.84% |
| 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 | $8.26 | ||||
| 2022 | $2.55 | $27.84 | $0.66 | $0.00 | $0.00 |
| 2023 | $2.03 | $32.06 | $1.14 | $0.00 | $0.00 |
| 2024 | $2.92 | $27.05 | $12.80 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates Satellogic Inc.'s (SATL) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $27.05
- Current price
- $7.18
- AI upside
- +276.74%
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
$2.74
-61.84% 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 |
| SATL | Satellogic Inc. | $7.18 | 299.67M | +277% | -62% | — | — | -2.29 | -5.03 | 20.72 | -3.22 | -2.60 | -5.03 | 60.96% | -405.64% | -903.43% | 17136.62% | -285.63% | -168.42% | -1.51 | -735.30 | 0.80 | 0.69 | -0.57 | 8824.00% | 2775.00% | -3650.00% | -15.35% | -1.04 | -223.93% | 0.00% | 0.00% | 0.00% | -6.21 | -7.92 | 25.18 | -10.40 |
| ARBE | Arbe Robotics Ltd. | $0.82 | 89.52M | +3,208% | +339% | — | — | -1.98 | 2.19 | 87.06 | -1.52 | — | 2.19 | -78.17% | -4671.93% | -4402.73% | -142.69% | -175.71% | -66.72% | 0.68 | — | 2.21 | 1.40 | -0.50 | -3279.00% | 3359.00% | 1601.00% | -43.02% | -1.17 | -140.86% | 0.00% | 0.00% | 0.00% | -1.51 | -1.88 | 70.40 | -5.48 |
| LTRX | Lantronix, Inc. | $5.98 | 237.36M | +489% | -68% | — | -30% | -16.03 | 2.45 | 1.48 | -36.19 | -11.31 | 4.61 | 42.06% | -8.95% | -9.25% | -14.61% | -13.72% | -8.75% | 0.28 | -21.53 | 2.54 | 1.59 | -0.21 | 14167.00% | -2333.00% | -6045.00% | 3.72% | 0.24 | 8.63% | 0.00% | 0.00% | 0.00% | -16.66 | 27.04 | 1.49 | 0.72 |
| MEI | Methode Electronics, Inc. | $8.46 | 299.55M | +87% | -68% | — | — | -3.83 | 0.35 | 0.23 | 15.42 | — | 0.85 | 15.59% | -2.28% | -5.97% | -8.58% | -2.52% | -4.62% | 0.50 | -1.05 | 2.40 | 1.50 | 7.70 | -4943.00% | -596.00% | 46296.00% | -6.33% | 0.11 | -1.60% | 8.50% | -32.60% | 9.17% | -20.07 | -31.56 | 0.46 | 1.84 |
| RELL | Richardson Electronics, L… | $12.28 | 177.2M | +1,543% | -69% | -34% | — | -101.38 | 0.74 | 0.55 | 12.41 | — | 0.74 | 31.02% | -1.18% | -0.55% | -0.73% | -1.42% | -0.59% | 0.01 | — | 4.51 | 1.63 | -5.07 | -231190.00% | 634.00% | 21176.00% | 6.68% | 0.29 | 5.97% | 2.94% | -298.10% | 13.40% | -33.39 | 10.63 | 0.39 | 4.16 |
| STEM | Stem, Inc. | $10.51 | 88.18M | -66% | -66% | — | +57,769% | -0.08 | -0.18 | 0.49 | -0.70 | -0.02 | -0.13 | -7.65% | -580.60% | -590.67% | -6139.13% | -179.18% | -95.19% | -1.36 | -45.89 | 1.06 | 0.90 | -0.61 | 48616.00% | -6867.00% | -7854.00% | -68.01% | -0.28 | -10.33% | 0.00% | 0.00% | 0.00% | -0.66 | -11.50 | 3.85 | -11.14 |
| TCX | Tucows Inc. | $18.16 | 201.65M | +384% | -51% | — | — | -2.68 | -1.24 | 0.52 | 5.98 | — | -0.65 | 24.07% | 24.07% | -19.43% | 58.43% | 22.59% | -10.18% | -4.15 | — | 0.61 | 0.22 | 4.53 | -3164.00% | 774.00% | -6999.00% | -11.27% | -0.02 | -5.50% | 0.00% | 0.00% | 0.00% | 8.92 | -36.63 | 2.15 | 0.45 |
| WALD | Waldencast plc | $1.69 | 191.97M | +1,604% | -22% | -35% | — | -7.39 | 0.54 | 1.31 | 18.40 | — | -1.86 | 48.10% | -21.39% | -15.50% | -7.56% | -7.28% | -4.82% | 0.27 | -3.41 | 1.35 | 0.53 | 5.84 | -5618.00% | 2555.00% | -6282.00% | -3.29% | -0.11 | -1.47% | 0.00% | 0.00% | 0.00% | -8.99 | -44.53 | 1.92 | 0.58 |
About Satellogic Inc.
Satellogic Inc. builds and operates nano satellites for commercial-grade Earth observation in real-time. It offers data streams that are used in decision-making processes for various branches of government, organizations, businesses, and individuals. Its satellites are used for applications in agriculture, pipeline monitoring, critical infrastructure monitoring, disaster response, illegal logging, border patrol, port security, and other applications. The company was founded in 2010 and is based in Palo Alto, California.
- CEO
- Emiliano Kargieman
- Employees
- 137
- Beta
- 1.40
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($2.74 ÷ $7.18) − 1 = -61.84% (DCF, example).