investorscraft@gmail.com

Intrinsic ValueIntuitive Machines, Inc. (LUNR)

Previous Close$18.99
Intrinsic Value
Upside potential
Previous Close
$18.99

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Intuitive Machines, Inc. operates in the aerospace and defense sector, specializing in lunar exploration and space infrastructure. The company generates revenue through contracts with NASA and commercial clients, offering end-to-end lunar services, including payload delivery, data services, and mission operations. Its flagship Nova-C lunar lander positions it as a key player in the emerging cislunar economy, competing with established aerospace firms while leveraging partnerships to expand its market share. Intuitive Machines differentiates itself through cost-effective, scalable solutions tailored for both government and private sector demand. The company’s focus on lunar logistics and technology development aligns with growing global interest in space commercialization, though it faces challenges from well-capitalized incumbents and regulatory complexities. Its early-mover advantage in lunar services provides a strategic foothold, but long-term success hinges on execution and sustained funding.

Revenue Profitability And Efficiency

Intuitive Machines reported revenue of $228 million for FY 2024, reflecting its contract-driven business model. However, net income stood at -$283.4 million, with diluted EPS of -$4.6, indicating significant losses amid high R&D and operational costs. Operating cash flow was -$57.6 million, while capital expenditures totaled -$10.1 million, underscoring ongoing investments in lunar missions and technology. The company’s profitability metrics remain pressured by its growth phase.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flows highlight its pre-revenue growth stage, with capital primarily allocated to mission development and infrastructure. While revenue from NASA contracts provides near-term visibility, the path to sustainable earnings depends on scaling commercial lunar services and achieving cost efficiencies. High fixed costs and mission risks temper near-term capital efficiency, though success could unlock long-term margins.

Balance Sheet And Financial Health

Intuitive Machines maintains a solid liquidity position with $207.6 million in cash and equivalents, against total debt of $37.4 million. The strong cash reserve supports its near-term obligations, but continued losses may necessitate additional funding. The balance sheet reflects a growth-stage company with manageable leverage but reliance on external capital to sustain operations and expansion.

Growth Trends And Dividend Policy

Growth is driven by increasing demand for lunar exploration, with NASA’s Artemis program and commercial partnerships as key catalysts. The company does not pay dividends, reinvesting all cash flows into mission execution and technology. Future revenue growth hinges on contract wins and successful lunar missions, though profitability remains uncertain in the medium term.

Valuation And Market Expectations

The market likely prices Intuitive Machines based on its potential in the nascent lunar economy, with valuation reflecting high growth expectations rather than current profitability. Investors anticipate scalability from its first-mover advantage, though execution risks and funding needs could weigh on sentiment. Comparables are limited given the specialized nature of its business.

Strategic Advantages And Outlook

Intuitive Machines benefits from strategic NASA partnerships and a focused lunar services model, positioning it as a leader in commercial space logistics. However, competition and technical execution risks persist. The outlook depends on successful mission deployments, contract expansions, and achieving operational scale. Long-term prospects are tied to the broader growth of space commercialization, but near-term volatility is expected.

Sources

Company filings, NASA contracts, industry reports

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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