investorscraft@gmail.com

Intrinsic ValueSatellogic Inc. (SATLW)

Previous Close$1.40
Intrinsic Value
Upside potential
Previous Close
$1.40

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

Satellogic Inc. operates in the Earth observation and geospatial analytics sector, leveraging a proprietary constellation of high-resolution satellites to deliver real-time, high-frequency imagery and data solutions. The company primarily serves government, commercial, and agricultural clients, offering subscription-based and project-specific revenue models. Its competitive edge lies in cost-efficient satellite manufacturing and rapid deployment capabilities, positioning it as a disruptor in the traditionally capital-intensive space imaging industry. Satellogic differentiates itself through vertically integrated technology, enabling scalable data collection and analytics at lower costs than legacy providers. The company targets emerging demand for persistent monitoring in defense, environmental tracking, and infrastructure management, competing with established players like Maxar and Planet Labs. Its market position hinges on balancing technological innovation with commercial viability in a niche yet rapidly evolving sector.

Revenue Profitability And Efficiency

Satellogic reported $12.9 million in revenue for the period, with a net loss of $116.3 million, reflecting significant upfront investments in satellite deployment and R&D. The diluted EPS of -$1.21 underscores ongoing unprofitability, while operating cash flow of -$35.9 million indicates high cash burn. Capital expenditures of -$5.0 million suggest moderated infrastructure spending compared to prior scaling phases.

Earnings Power And Capital Efficiency

Negative earnings and cash flows highlight the company's pre-commercialization stage, with capital efficiency constrained by high fixed costs for satellite launches and ground operations. The absence of positive operating leverage points to a revenue scale-up challenge, requiring further deployment of its constellation to achieve unit economics.

Balance Sheet And Financial Health

The balance sheet shows $22.5 million in cash against $79.9 million of total debt, indicating liquidity pressure. With no dividends and negative cash flows, near-term financial flexibility depends on additional funding or improved monetization of its satellite network.

Growth Trends And Dividend Policy

Growth is tied to satellite constellation expansion and commercial adoption, with no dividend policy given the pre-profitability status. The lack of historical revenue trends complicates growth trajectory analysis, though sector tailwinds in Earth observation data demand provide a potential catalyst.

Valuation And Market Expectations

Market expectations likely price in long-term monetization potential rather than near-term fundamentals, given the stock's speculative profile. Valuation metrics remain challenging to apply due to negative earnings and early-stage operations.

Strategic Advantages And Outlook

Satellogic's vertically integrated model and cost-efficient satellite production offer strategic advantages, but execution risks around commercialization and funding persist. The outlook hinges on achieving operational scale and securing sustained client contracts in competitive government and commercial markets.

Sources

Satellogic Inc. FY 2024 financial data (CIK: 0001874315), company filings

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