Sidus Space, Inc.

Sidus Space, Inc.

SIDUยทNASDAQ

$4.71

+6.0%
IndustrialsAerospace & Defense

Sidus Space, Inc., a space-as-a-service company, engages in the design, manufacture, launch, and data collection of commercial satellite worldwide. Its services include satellite manufacturing; precision manufacturing, assembly, and test; low earth orbit microsatellite; payload integrations; launch and support services; space-based data services and analytics; precision computer numerical control machining and fabrication; Swiss screw machining; wire cable harness fabrication; 3D composite and metal printing; and satellite deployment and microgravity testing and research services, as well as services related to electrical and electronic assemblies. The company also offers hardware solutions consisting of an external flight test platform to develop, test, and fly experiments, as well as delivers hardware, materials, and advanced electronics on the international space station; and space station integrated kinetic launcher for orbital payload systems. It serves commercial space, aerospace, defense, underwater marine, and other commercial and government customers. The company was founded in 2014 and is headquartered in Merritt Island, Florida. Sidus Space, Inc. is a subsidiary of Craig Technical Consulting, Inc.

At a Glance

Live Snapshot
Market Cap$173.58M
EPS-1.1900
P/E Ratio-3.95
Earnings Date08/13/2026
Sidus Space, Inc.

Sidus Space, Inc. Fair Value Envelope

SIDU ยท NASDAQ

Our analysis suggests that SIDU has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $4.705, this represents a potential HIDDEN relative to our calculated worth for Sidus Space, Inc..

Intrinsic Value
Current Price: $4.705

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value-$72.6M
+ Cash & Equivalents$43.2M
Firm Value-$29.4M
- Debt$8.9M
Equity Value-$38.3M
/ Shares Outstanding25,417,433B
DCF Value-$2
OVERVALUED BY 132%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
-$15.8M
-$13.7M
-$12.0M
-$10.4M
-$9.1M
-$7.9M
-$6.9M
-$6.0M
-$5.2M
-$4.5M
Maintenance CapEx
-$1.4M
-$1.2M
-$1.1M
-$936.8K
-$815.1K
-$709.1K
-$617.0K
-$536.8K
-$467.0K
-$406.3K
Owner Earnings
-$17.2M
-$15.0M
-$13.0M
-$11.3M
-$9.9M
-$8.6M
-$7.5M
-$6.5M
-$5.7M
-$4.9M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$15.9M
-$12.8M
-$10.3M
-$8.3M
-$6.7M
-$5.4M
-$4.4M
-$3.5M
-$2.8M
-$2.3M
Terminal Value represents 0.0% of Enterprise Value
Negative Owner Earnings
This company generates negative free cash flow. Consider adjusting maintenance CapEx percentage or check the financial data.