US · SIDU
Sidus Space, Inc.
- Sector
- Industrials · Aerospace & Defense
- Headquarters
- Merritt Island, FL 32953
- Website
- sidusspace.com
Price · as of 2024-12-31
$3.38
Market cap 68.79M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $14.14 | +318.34% |
| Intrinsic Value(DCF) | $1.48 | -56.21% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $45.04 | +1,232.63% |
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 | $0.00 | $397.00 | |||
| 2021 | $383.00 | $1,071.66 | $58.61 | $0.00 | $433.41 |
| 2022 | $71.50 | $1,663.33 | $406,248.63 | $0.00 | $0.00 |
| 2023 | $4.14 | $6.59 | $0.00 | $0.00 | $217.46 |
| 2024 | $1.98 | $14.14 | $1.33 | $0.00 | $45.04 |
AI valuation
Our deep-learning model estimates Sidus Space, Inc.'s (SIDU) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $14.14
- Current price
- $3.38
- AI upside
- +318.34%
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
$1.48
-56.21% upside
Graham-Dodd
—
— upside
Graham Formula
$45.04
+1,232.63% 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 |
| SIDU | Sidus Space, Inc. | $3.38 | 68.79M | +318% | -56% | — | +1,233% | -0.55 | 0.41 | 2.07 | -0.30 | — | 0.42 | -31.44% | -336.40% | -375.03% | -114.28% | -109.53% | -61.38% | 0.43 | -12.03 | 1.57 | 1.31 | 0.41 | -8468.00% | -2164.00% | 2290.00% | -241.39% | -1.11 | -162.36% | 0.00% | 0.00% | 95.00% | -0.26 | -0.18 | 0.87 | -2.83 |
| NCT | Intercont (Cayman) Limite… | $0.20 | 5.08M | — | — | — | — | — | — | — | — | — | — | 28.79% | 19.90% | 12.30% | 21.74% | 12.17% | 4.32% | 2.41 | 1.88 | 0.14 | 0.13 | 1.82 | -7045.00% | -2132.00% | -5226.00% | — | 0.18 | 15.53% | — | 375.80% | — | — | — | — | — |
| NIXX | Nixxy, Inc. | $0.54 | 11.34M | +13,110% | +9,525% | — | +48,456% | -0.50 | 4.35 | 18.35 | -0.47 | — | -9.35 | 99.58% | -2443.28% | -3691.55% | -1287.27% | -476.64% | -259.04% | 0.46 | -22.62 | 0.72 | 0.62 | 0.06 | -3217.00% | -8080.00% | 33255.00% | -36.49% | -0.94 | -130.60% | 0.00% | 0.00% | 53.06% | -0.65 | -2.38 | 15.93 | -25.60 |
| PRZO | ParaZero Technologies Ltd… | $1.21 | 25.62M | +1,820% | -77% | — | — | -0.69 | -24.50 | 8.19 | -0.70 | -2.42 | -24.50 | 6.25% | -597.12% | -1185.88% | -381.61% | 206.65% | -156.11% | -1.35 | — | 3.87 | 3.25 | 0.68 | 2857.00% | 5022.00% | 6767.00% | -65.09% | -3.70 | 184.52% | 0.00% | 0.00% | 0.00% | -0.70 | -0.78 | 4.16 | -8.68 |
| PSHG | Performance Shipping Inc. | $2.31 | 28.72M | +3,046% | +8% | +1,533% | — | 0.44 | 0.07 | 0.22 | -0.07 | — | 0.07 | 57.31% | 47.82% | 50.01% | 17.20% | 17.67% | 13.96% | 0.17 | 31.09 | 5.29 | 5.12 | -0.41 | -4398.00% | -1973.00% | -7813.00% | 64.36% | 4.02 | 5.18% | 9.63% | 4.20% | 64.89% | -0.09 | -0.31 | -0.04 | 0.02 |
| QRHC | Quest Resource Holding Co… | $1.76 | 36.73M | +2,359% | +1% | — | — | -6.08 | 1.69 | 0.32 | 14.90 | -5.91 | -2.30 | 17.33% | -1.55% | -5.22% | -25.01% | -3.35% | -8.54% | 1.46 | -0.43 | 1.69 | 1.41 | 6.89 | 10278.00% | 5.00% | 26990.00% | -13.17% | -0.14 | -9.05% | 0.00% | 0.00% | 0.00% | -38.19 | -14.13 | 0.59 | 1.22 |
| XTIA | XTI Aerospace, Inc. | $1.87 | 32.09M | +39,920% | +3,127% | — | +177,244% | -0.02 | 0.10 | 0.21 | 0.01 | — | -0.09 | 58.96% | -1154.90% | -1111.90% | -551.43% | -239.65% | -148.16% | 0.47 | -31.80 | 0.49 | 0.31 | 0.03 | -8968.00% | -2981.00% | 43590.00% | -3328.29% | -1.28 | -145.30% | 0.00% | 0.00% | 690.83% | 0.01 | 0.02 | -0.11 | -10.70 |
About Sidus Space, Inc.
Sidus Space, Inc., a space-as-a-service company, engages in the design, manufacture, launch, and data collection of commercial satellite worldwide. Its services include satellite manufacturing; precision manufacturing, assembly, and test; low earth orbit microsatellite; payload integrations; launch and support services; space-based data services and analytics; precision computer numerical control machining and fabrication; Swiss screw machining; wire cable harness fabrication; 3D composite and metal printing; and satellite deployment and microgravity testing and research services, as well as services related to electrical and electronic assemblies. The company also offers hardware solutions consisting of an external flight test platform to develop, test, and fly experiments, as well as delivers hardware, materials, and advanced electronics on the international space station; and space station integrated kinetic launcher for orbital payload systems. It serves commercial space, aerospace, defense, underwater marine, and other commercial and government customers. The company was founded in 2014 and is headquartered in Merritt Island, Florida. Sidus Space, Inc. is a subsidiary of Craig Technical Consulting, Inc.
- CEO
- Carol Craig
- Employees
- 104
- Beta
- -1.65
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($1.48 ÷ $3.38) − 1 = -56.21% (DCF, example).