BKSY - NYSE
BlackSky Technology Inc.
$37.48
-12%BlackSky Technology Inc. provides geospatial intelligence, imagery and related data analytic products and services, and mission systems that include the development, integration, and operations of satellite and ground systems to commercial and government customers worldwide. The company processes a range of observations from its constellation, as well as various space, internet-of-things, and terrestrial based sensors and data feeds. Its products are used in government defense and intelligence; commercial, construction, and industrial; and catastrophe, climate, and environment applications. The company was incorporated in 2014 and is headquartered in Herndon, Virginia.
At a Glance
Live SnapshotBlackSky Technology Inc. Fair Value Envelope
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
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 | -$14.2M | -$7.1M | -$3.5M | -$1.8M | -$884.7K | -$442.4K | -$221.2K | -$110.6K | -$55.3K | -$27.6K |
| Maintenance CapEx | -$1.6M | -$810.6K | -$405.3K | -$202.7K | -$101.3K | -$50.7K | -$25.3K | -$12.7K | -$6.3K | -$3.2K |
| Owner Earnings | -$15.8M | -$7.9M | -$3.9M | -$2.0M | -$986.0K | -$493.0K | -$246.5K | -$123.3K | -$61.6K | -$30.8K |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | -$14.6M | -$6.8M | -$3.1M | -$1.4M | -$671.1K | -$310.7K | -$143.8K | -$66.6K | -$30.8K | -$14.3K |
Related Guides
Continue your BKSY research with focused valuation guides.
Research Paths
Snapshot
Start with context, operating signals, and key market metrics.
Value Model
Stress test fair value across bear, base, and bull assumptions.
Statements
Validate revenue quality, margins, and balance sheet durability.
Earnings Call
Read management commentary and compare it with reported outcomes.
Dividends
Check payout sustainability and long-term distribution behavior.
Analyst Expectations
Review consensus spread and where estimate risk is concentrated.