investorscraft@gmail.com

Intrinsic ValueSpire Global, Inc. (SPIR)

Previous Close$11.45
Intrinsic Value
Upside potential
Previous Close
$11.45

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

Spire Global, Inc. operates in the space-based data and analytics sector, leveraging a proprietary constellation of nanosatellites to provide real-time maritime, aviation, and weather tracking solutions. The company generates revenue primarily through subscription-based services, offering actionable insights to industries reliant on global logistics, climate monitoring, and defense. Its unique positioning as a vertically integrated provider of space-to-cloud data analytics differentiates it from traditional satellite operators, enabling cost-efficient, scalable solutions for both commercial and government clients. Spire’s business model capitalizes on the growing demand for Earth observation data, driven by increasing regulatory requirements, climate change concerns, and supply chain optimization needs. The company competes with larger aerospace firms and niche data providers but maintains an edge through rapid data refresh rates and a modular, asset-light infrastructure. Its focus on high-margin recurring revenue streams and strategic partnerships with enterprises like NASA and NOAA underscores its credibility in a capital-intensive industry.

Revenue Profitability And Efficiency

Spire reported $110.5 million in revenue for FY 2024, reflecting its ability to monetize its satellite data services. However, the company remains unprofitable, with a net loss of $102.8 million and diluted EPS of -$4.26, indicating ongoing investments in technology and customer acquisition. Operating cash flow was negative at $18.5 million, while capital expenditures of $26.6 million suggest continued infrastructure expansion.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flows highlight its growth-stage focus, prioritizing market penetration over near-term profitability. Elevated capital expenditures relative to operating cash flow underscore the high upfront costs of satellite deployment and data platform development, though recurring revenue streams may improve capital efficiency over time.

Balance Sheet And Financial Health

Spire’s balance sheet shows $19.2 million in cash against $111.4 million in total debt, raising liquidity concerns absent further funding. The debt-heavy structure may constrain flexibility, though the asset-light nature of its operations mitigates some risk. Investors should monitor refinancing prospects and cash burn rates closely.

Growth Trends And Dividend Policy

Spire’s growth is tied to adoption of its data subscriptions, with no dividends paid as it reinvests in scaling its constellation. The lack of profitability and dividend payouts aligns with its focus on capturing market share in the emerging space analytics sector, where long-term contracts could stabilize future cash flows.

Valuation And Market Expectations

The market likely prices Spire as a high-growth, high-risk play, with losses reflecting heavy R&D and sales investments. Valuation metrics are challenged by negative earnings, leaving revenue multiples and backlog visibility as key indicators of future potential.

Strategic Advantages And Outlook

Spire’s first-mover advantage in nanosatellite data and partnerships with government agencies provide defensibility, but execution risks remain. Success hinges on converting pilots to large-scale contracts and achieving operational leverage. Macro trends favor demand for its services, but competition and funding needs could pressure margins.

Sources

Company filings (10-K), investor presentations

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