US · SPIR
Spire Global, Inc.
- Sector
- Industrials · Specialty Business Services
- Headquarters
- Vienna, VA 22182
- Website
- spire.com
Price · as of 2024-12-31
$18.18
Market cap 292.94M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $26.23 | +44.28% |
| Intrinsic Value(DCF) | $4.18 | -77.01% |
| 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 | $85.28 | $73.39 | $291.46 | $0.00 | $0.00 |
| 2021 | $16.16 | $63.14 | $159.33 | $0.00 | $0.00 |
| 2022 | $6.64 | $20.26 | $806.54 | $0.00 | $0.00 |
| 2023 | $12.68 | $25.12 | $127.54 | $0.00 | $0.00 |
| 2024 | $10.46 | $26.23 | $0.21 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates Spire Global, Inc.'s (SPIR) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $26.23
- Current price
- $18.18
- AI upside
- +44.28%
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
$4.18
-77.01% 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 |
| SPIR | Spire Global, Inc. | $18.18 | 292.94M | +44% | -77% | — | — | -2.46 | -21.62 | 2.29 | -6.19 | -32.57 | -6.91 | 36.12% | -52.47% | -93.09% | -787.97% | -55.68% | -47.51% | -9.53 | -2.85 | 0.61 | 0.21 | -1.65 | 755.00% | 1315.00% | -1607.00% | -17.82% | -0.12 | -43.27% | 0.00% | 0.00% | 3.70% | -5.95 | -7.66 | 3.12 | -3.94 |
| ACCO | ACCO Brands Corporation | $4.07 | 366.85M | +356% | -57% | — | -88% | -4.09 | 0.69 | 0.25 | 32.94 | -1.13 | -0.76 | 33.33% | -2.22% | -6.10% | -14.59% | -2.32% | -4.17% | 1.52 | -0.70 | 1.49 | 0.86 | 22.11 | 36087.00% | -909.00% | 1514.00% | 31.81% | 0.30 | 8.29% | 6.83% | -28.00% | 34.69% | -34.18 | 9.56 | 0.76 | 0.54 |
| ACTG | Acacia Research Corporati… | $4.19 | 404.17M | +1,250% | -59% | -27% | — | -11.98 | 0.81 | 3.40 | 72.32 | — | 0.97 | 24.24% | -26.92% | -29.48% | -6.41% | -13.39% | -4.99% | 0.24 | -5.11 | 8.89 | 7.64 | -52.44 | -16207.00% | -223.00% | 24342.00% | -23.71% | 1.06 | -44.07% | 0.00% | 0.00% | 4.88% | -6.26 | -2.09 | 1.69 | 1.32 |
| ANPA | Rich Sparkle Holdings Lim… | $10.39 | 129.88M | +9,965% | — | — | — | — | — | — | — | — | — | 46.18% | 1.55% | 2.13% | 3.24% | 2.30% | 1.79% | 0.12 | 1.73 | 2.68 | 2.45 | -3.68 | -10000.00% | 620.00% | -12228.00% | — | 0.14 | -6.01% | — | 0.00% | — | — | — | — | — |
| CMDB | Costamare Bulkers Holding… | $19.08 | 463.67M | — | — | — | — | — | — | — | — | — | — | 11.46% | -2.81% | -8.22% | -21.91% | -3.13% | -8.10% | 1.69 | -1.23 | 0.57 | 0.24 | -19.76 | -3350.00% | 8027.00% | -1626.00% | — | -0.13 | -21.26% | — | 0.00% | — | — | — | — | — |
| CVEO | Civeo Corporation | $27.69 | 347.56M | +6% | -68% | — | — | -17.19 | 1.34 | 0.46 | 5.24 | — | 1.94 | 21.91% | 0.20% | -2.50% | -6.62% | 0.39% | -3.87% | 0.24 | 0.17 | 1.19 | 1.02 | 0.72 | -15920.00% | -267.00% | -1164.00% | 18.11% | 0.90 | 16.80% | 4.55% | -78.30% | 21.90% | 275.74 | 6.40 | 0.54 | -0.51 |
| JELD | JELD-WEN Holding, Inc. | $1.96 | 168.77M | +690% | -59% | — | +2,201% | -0.27 | 1.80 | 0.05 | -5.21 | -0.12 | -84.91 | 16.01% | -12.95% | -19.28% | -173.33% | -25.68% | -26.22% | 15.81 | -6.19 | 1.77 | 0.86 | -4.63 | 22658.00% | -1495.00% | 12391.00% | -73.43% | -0.01 | -7.70% | 0.00% | 0.00% | 0.00% | -3.66 | -12.22 | 0.47 | 0.75 |
| QUAD | Quad/Graphics, Inc. | $6.91 | 351.59M | +251% | -60% | — | — | 12.13 | 2.55 | 0.14 | 3.59 | — | 44.86 | 18.38% | 4.91% | 1.12% | 30.25% | 19.85% | 2.12% | 3.45 | 2.35 | 0.86 | 0.57 | 1.93 | -15047.00% | -944.00% | -898.00% | 15.48% | 0.15 | 10.20% | 4.40% | 53.30% | 23.54% | 5.96 | 13.97 | 0.29 | 1.64 |
| SBC | SBC Medical Group Holding… | $3.86 | 395.95M | +766% | -47% | +14% | +76% | 6.79 | 1.62 | 1.54 | 2.64 | 43.90 | 1.68 | 75.97% | 34.23% | 22.69% | 27.64% | 61.94% | 17.76% | 0.06 | 2484.23 | 3.01 | 2.83 | -1.46 | 1548.00% | 613.00% | -5645.00% | 5.42% | 0.34 | 23.81% | 0.00% | 0.00% | 10.32% | 2.90 | 11.87 | 0.99 | 5.87 |
| WNC | Wabash National Corporati… | $10.15 | 411.24M | +585% | -55% | +144% | — | 1.93 | 1.11 | 0.27 | 2.26 | — | 3.64 | 3.81% | 20.81% | 13.71% | 76.10% | 37.34% | 16.39% | 1.21 | 15.06 | 1.39 | 0.50 | 1.13 | -17922.00% | -2075.00% | -12893.00% | -3.19% | 0.04 | -2.03% | 3.37% | 6.50% | 11.62% | 2.55 | -62.88 | 0.53 | 3.01 |
About Spire Global, Inc.
Spire Global, Inc. develops a hardware and intelligent analytics platform that tracks the oceans, skies, and weather. It serves maritime, weather, aviation, space services, earth intelligence, and federal industries. Spire Global, Inc. has a strategic partnership with TAC Index Limited. Spire Global, Inc. was formerly known as Nanosatisfi, Inc. and changed its name to Spire Global, Inc. in July 2014. The company was incorporated in 2012 and is based in San Francisco, California with additional offices in Boulder, Colorado; Washington, D.C.; Glasgow, United Kingdom; Luxembourg; and Singapore.
- CEO
- Theresa Condor
- Employees
- 434
- Beta
- 2.48
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($4.18 ÷ $18.18) − 1 = -77.01% (DCF, example).