investorscraft@gmail.com

Intrinsic ValueIspace, Inc. (9348.T)

Previous Close¥587.00
Intrinsic Value
Upside potential
Previous Close
¥587.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

ispace, inc. is a pioneering lunar resource development company specializing in the design and construction of lunar landers and rovers. The company operates in the niche but rapidly evolving space exploration sector, providing payload transportation services to the moon for government space agencies, academic institutions, and private enterprises. Its offerings include advanced payload services such as video and driving data acquisition, resource harvesting systems, and specialized lunar data services like imaging and environmental telemetry. Positioned at the forefront of commercial lunar exploration, ispace aims to capitalize on the growing demand for lunar infrastructure and data, positioning itself as a key enabler of future lunar missions and resource utilization. The company’s strategic focus on lunar logistics and data services differentiates it from traditional aerospace firms, targeting a high-growth segment with limited competition. As space commercialization accelerates, ispace’s early-mover advantage and specialized expertise could solidify its role in the emerging lunar economy.

Revenue Profitability And Efficiency

In FY 2024, ispace reported revenue of JPY 2.36 billion, reflecting its early-stage commercialization efforts in the lunar exploration market. However, the company posted a net loss of JPY 2.37 billion, underscoring the capital-intensive nature of its operations and ongoing R&D investments. Operating cash flow was negative at JPY 5.02 billion, while capital expenditures totaled JPY 2.06 billion, indicating significant upfront costs associated with spacecraft development and mission deployments.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY -29.05 highlights its current lack of profitability, typical of a growth-phase aerospace firm. Negative operating cash flow and substantial capital expenditures suggest that ispace is prioritizing long-term capability building over short-term earnings. The balance between reinvestment and future revenue generation will be critical as the company scales its lunar missions and payload services.

Balance Sheet And Financial Health

ispace maintains a cash position of JPY 14.32 billion, providing liquidity to fund near-term operations. Total debt stands at JPY 12.52 billion, resulting in a manageable leverage profile. The company’s financial health appears stable for its growth stage, though sustained negative cash flows may necessitate additional funding rounds or strategic partnerships to support future mission deployments and technology development.

Growth Trends And Dividend Policy

As a pre-revenue growth company in the emerging space sector, ispace does not currently pay dividends, reinvesting all capital into mission development and market expansion. The company’s growth trajectory hinges on successful lunar missions, payload contracts, and data service adoption. Given the nascent state of the commercial lunar market, revenue scalability remains uncertain but holds significant upside potential if demand for lunar logistics accelerates.

Valuation And Market Expectations

With a market capitalization of JPY 139.51 billion, ispace is valued as a high-risk, high-reward play on the commercialization of lunar exploration. The negative beta of -0.643 suggests low correlation with broader equity markets, reflecting its unique positioning. Investors appear to be pricing in long-term potential rather than near-term profitability, betting on the company’s ability to secure a first-mover advantage in lunar resource development.

Strategic Advantages And Outlook

ispace’s strategic advantages lie in its specialized lunar lander technology and early partnerships with global space agencies. The company’s outlook depends on successful mission execution, regulatory support for lunar commercialization, and the broader adoption of its data services. While near-term financial challenges persist, its positioning in a high-growth niche could yield substantial rewards if the lunar economy matures as anticipated.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount