INTUITIVE MACHINES, INC. |
Market Closed -
Other stock markets
|
After market 04:45:23 pm | |||
| 4.96 USD | -1.98% |
|
4.945 | -0.30% |
| May. 15 | Canaccord Genuity Cuts Price Target on Intuitive Machines to $11 From $14, Maintains Buy Rating | MT |
| May. 14 | Transcript : Intuitive Machines, Inc., Q1 2024 Earnings Call, May 14, 2024 |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 397.3 | 412.2 | 53.73 | 265.5 | - | - |
| Enterprise Value (EV) 1 | 397.3 | 386.4 | 53.73 | 265.5 | 265.5 | 265.5 |
| P/E ratio | - | -200 x | 1.04 x | -1.45 x | -92 x | 5.56 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 5.48 x | 4.8 x | 0.68 x | 1.19 x | 0.7 x | 0.61 x |
| EV / Revenue | 5.48 x | 4.8 x | 0.68 x | 1.19 x | 0.7 x | 0.61 x |
| EV / EBITDA | - | -108 x | -1.08 x | -61.7 x | 34 x | - |
| EV / FCF | - | -19,617,699 x | - | - | - | - |
| FCF Yield | - | -0% | - | - | - | - |
| Price to Book | - | - | - | - | - | - |
| Nbr of stocks (in thousands) | 41,219 | 41,219 | 21,028 | 52,473 | - | - |
| Reference price 2 | 9.640 | 10.00 | 2.555 | 5.060 | 5.060 | 5.060 |
| Announcement Date | 10/13/22 | 3/31/23 | 3/21/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net sales 1 | 72.55 | 85.95 | 79.52 | 223.9 | 381.1 | 435.2 |
| EBITDA 1 | - | -3.811 | -49.62 | -4.3 | 7.8 | - |
| EBIT 1 | - | -5.507 | -55.27 | -28.55 | -25.1 | 45.6 |
| Operating Margin | - | -6.41% | -69.51% | -12.75% | -6.59% | 10.48% |
| Earnings before Tax (EBT) 1 | - | -6.428 | 15.06 | -150 | -11.9 | 45.5 |
| Net income 1 | -35.65 | -6.405 | 60.46 | -113.8 | -37 | 35.9 |
| Net margin | -49.14% | -7.45% | 76.03% | -50.83% | -9.71% | 8.25% |
| EPS 2 | - | -0.0500 | 2.460 | -3.500 | -0.0550 | 0.9100 |
| Free Cash Flow | - | -21.01 | - | - | - | - |
| FCF margin | - | -24.45% | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 10/13/22 | 3/31/23 | 3/21/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2022 Q4 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 37.99 | 17.99 | 12.73 | 30.56 | 73.07 | 49.48 | 53.85 | 61.55 | 75.35 | 84.9 |
| EBITDA 1 | 13.54 | - | - | -2.951 | -1.06 | -2.3 | -2.1 | 1.2 | - | - |
| EBIT 1 | 13.01 | -13.18 | -23.22 | -4.908 | -5.4 | -11.03 | -10.97 | -4.733 | -6.85 | -3.2 |
| Operating Margin | 34.25% | -73.27% | -182.38% | -16.06% | -7.39% | -22.3% | -20.37% | -7.69% | -9.09% | -3.77% |
| Earnings before Tax (EBT) 1 | 12.42 | 15.25 | 15.7 | 4.344 | -120.7 | -8.567 | -5.2 | 0.4333 | -7.05 | -3.35 |
| Net income 1 | 12.42 | 28.87 | 32.98 | 8.306 | -98.81 | -15.33 | -7.3 | 0.9667 | -9.8 | -9 |
| Net margin | 32.7% | 160.43% | 259.03% | 27.18% | -135.23% | -30.99% | -13.56% | 1.57% | -13.01% | -10.6% |
| EPS 2 | 0.1000 | 1.520 | 1.290 | 0.3000 | -2.700 | -0.3600 | -0.3900 | -0.0500 | -0.0850 | -0.0150 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 3/31/23 | 8/14/23 | 11/13/23 | 3/21/24 | 5/14/24 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - |
| Net Cash position | - | 25.8 | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow | - | -21 | - | - | - | - |
| ROE (net income / shareholders' equity) | - | - | - | - | - | - |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - |
| Book Value Per Share | - | - | - | - | - | - |
| Cash Flow per Share | - | - | - | - | - | - |
| Capex 1 | - | 16.4 | 29.9 | 9 | 28 | 45 |
| Capex / Sales | - | 19.09% | 37.61% | 4.02% | 7.35% | 10.34% |
| Announcement Date | 10/13/22 | 3/31/23 | 3/21/24 | - | - | - |
1USD in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
4
Last Close Price
5.06
USD
Average target price
11.5
USD
Spread / Average Target
+127.27%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +94.13% | 266M | |
| +25.28% | 141B | |
| +14.19% | 81.63B | |
| -0.20% | 70.25B | |
| +25.80% | 52.62B | |
| +5.93% | 42.74B | |
| +76.53% | 39.53B | |
| +56.65% | 24.9B | |
| +86.06% | 24.56B | |
| +8.38% | 21.5B |
- Stock Market
- Equities
- LUNR Stock
- Financials Intuitive Machines, Inc.
