investorscraft@gmail.com

Intrinsic ValueSidus Space, Inc. (SIDU)

Previous Close$2.80
Intrinsic Value
Upside potential
Previous Close
$2.80

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

Sidus Space, Inc. operates in the aerospace and satellite technology sector, focusing on space infrastructure and data solutions. The company generates revenue through satellite manufacturing, space-based data services, and mission support, catering to government, commercial, and defense clients. Positioned as an emerging player in the rapidly evolving space economy, Sidus Space leverages its proprietary satellite platforms to offer cost-effective, scalable solutions in Earth observation, communications, and IoT connectivity. The firm competes in a high-growth but capital-intensive industry, where differentiation hinges on technological innovation and strategic partnerships. Its market position is bolstered by a vertically integrated approach, combining satellite design, manufacturing, and data analytics under one umbrella. However, the company faces intense competition from established aerospace firms and agile startups, requiring sustained R&D investment to maintain relevance. The long-term opportunity lies in the increasing demand for space-based data and the commercialization of low-Earth orbit, though near-term challenges include funding constraints and execution risks.

Revenue Profitability And Efficiency

Sidus Space reported revenue of $4.7 million for the period, reflecting its early-stage commercialization efforts. The company posted a net loss of $17.5 million, with an EPS of -$3.59, underscoring significant upfront investments in technology and operations. Operating cash flow was negative at $15.8 million, while capital expenditures totaled $7.5 million, indicating heavy spending on growth initiatives. These metrics highlight the firm's pre-profitability phase, typical of capital-intensive space ventures.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flows demonstrate limited near-term earnings power, as it prioritizes scaling infrastructure over profitability. Capital efficiency remains a challenge, with high capex relative to revenue, though this is common in the capital-heavy space sector. Sidus’ ability to monetize its satellite fleet and data services will be critical to improving returns on invested capital over time.

Balance Sheet And Financial Health

Sidus Space holds $15.7 million in cash against $10.1 million of total debt, providing a modest liquidity buffer. The balance sheet reflects a growth-stage company reliant on external funding, with negative equity due to accumulated losses. While the current cash position supports near-term operations, additional financing may be required to sustain long-term expansion plans.

Growth Trends And Dividend Policy

Revenue growth trends are nascent, with the company focused on deploying its satellite constellation and securing customer contracts. No dividends are paid, as Sidus reinvests all cash flows into growth initiatives. Future performance will hinge on successful satellite deployments, customer adoption, and scaling recurring revenue streams from data services.

Valuation And Market Expectations

Market expectations appear tempered, given the company’s early-stage losses and unproven commercial traction. Valuation likely reflects speculative growth potential in the space sector rather than near-term fundamentals. Investors are pricing in execution risks alongside the long-term opportunity in space infrastructure and data markets.

Strategic Advantages And Outlook

Sidus Space’s vertically integrated model and focus on cost-effective satellite solutions provide a differentiated niche. However, the outlook remains uncertain, contingent on securing sustainable contracts and managing cash burn. Success depends on leveraging first-mover advantages in niche applications while navigating competitive and funding pressures inherent to the space industry.

Sources

Company filings (CIK: 0001879726), financial statements for FY ending 2024-12-31

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