image
Industrials - Aerospace & Defense - NASDAQ - US
$ 13.46
-7.68 %
$ 1.22 B
Market Cap
-6.06
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Mar, 3, 2025.

The intrinsic value of one LUNR stock under the worst case scenario is HIDDEN Compared to the current market price of 13.5 USD, Intuitive Machines, Inc. is HIDDEN

This DCF valuation model was last updated on Mar, 3, 2025.

The intrinsic value of one LUNR stock under the base case scenario is HIDDEN Compared to the current market price of 13.5 USD, Intuitive Machines, Inc. is HIDDEN

This DCF valuation model was last updated on Mar, 3, 2025.

The intrinsic value of one LUNR stock under the best case scenario is HIDDEN Compared to the current market price of 13.5 USD, Intuitive Machines, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS
FINANCIALS
79.5 M REVENUE
-7.48%
-56.2 M OPERATING INCOME
-921.19%
15 M NET INCOME
334.54%
-45.3 M OPERATING CASH FLOW
-5775.38%
-29.9 M INVESTING CASH FLOW
-82.33%
53.9 M FINANCING CASH FLOW
345.80%
58.5 M REVENUE
41.22%
-13.7 M OPERATING INCOME
51.29%
-158 M NET INCOME
-1038.83%
-36.8 M OPERATING CASH FLOW
-17.88%
3.38 M INVESTING CASH FLOW
253.29%
99.5 M FINANCING CASH FLOW
909.75%
Balance Sheet Intuitive Machines, Inc.
image
Current Assets 31.6 M
Cash & Short-Term Investments 4.5 M
Receivables 23.4 M
Other Current Assets 3.74 M
Non-Current Assets 54.3 M
Long-Term Investments 0
PP&E 54.3 M
Other Non-Current Assets 0
Current Liabilities 83.4 M
Accounts Payable 20.3 M
Short-Term Debt 12.9 M
Other Current Liabilities 50.3 M
Non-Current Liabilities 55.9 M
Long-Term Debt 30.6 M
Other Non-Current Liabilities 25.3 M
EFFICIENCY
Earnings Waterfall Intuitive Machines, Inc.
image
Revenue 79.5 M
Cost Of Revenue 100 M
Gross Profit -21 M
Operating Expenses 35.3 M
Operating Income -56.2 M
Other Expenses -71.3 M
Net Income 15 M
RATIOS
-26.35% GROSS MARGIN
-26.35%
-70.72% OPERATING MARGIN
-70.72%
78.98% NET MARGIN
78.98%
-26.72% ROE
-26.72%
73.11% ROA
73.11%
-364.54% ROIC
-364.54%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Intuitive Machines, Inc.
image
Net Income 15 M
Depreciation & Amortization 1.38 M
Capital Expenditures -29.9 M
Stock-Based Compensation 4.27 M
Change in Working Capital 6.48 M
Others -68.8 M
Free Cash Flow -75.2 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Intuitive Machines, Inc.
image
Wall Street analysts predict an average 1-year price target for LUNR of $10.6 , with forecasts ranging from a low of $8 to a high of $12.5 .
LUNR Lowest Price Target Wall Street Target
8 USD -40.56%
LUNR Average Price Target Wall Street Target
10.6 USD -21.37%
LUNR Highest Price Target Wall Street Target
12.5 USD -7.13%
4. DIVIDEND ANALYSIS
5. COMPETITION
6. Ownership
Insider Ownership Intuitive Machines, Inc.
image
Sold
0-3 MONTHS
25.6 M USD 3
3-6 MONTHS
73.7 M USD 5
6-9 MONTHS
52.7 M USD 4
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
Date Value Insider Amount Avg Price
3 weeks ago
Feb 11, 2025
Sell 88.7 K USD
Vontur Steven
See Remarks
- 4528
19.6 USD
1 month ago
Jan 31, 2025
Sell 208 K USD
Vontur Steven
See Remarks
- 9266
22.5 USD
1 month ago
Jan 03, 2025
Sell 1.4 M USD
Crain Timothy Price II
SVP and Chief Growth Officer
- 63673
22.0163 USD
1 month ago
Jan 06, 2025
Sell 5.21 M USD
Crain Timothy Price II
SVP and Chief Growth Officer
- 236327
22.0305 USD
2 months ago
Dec 30, 2024
Sell 3.62 M USD
Ghaffarian Kamal Seyed
director, 10 percent owner:
- 201327
17.9644 USD
2 months ago
Dec 30, 2024
Sell 3.32 M USD
Ghaffarian Kamal Seyed
director, 10 percent owner:
- 176646
18.7892 USD
2 months ago
Dec 26, 2024
Sell 17 K USD
Vontur Steven
See Remarks
- 946
18 USD
2 months ago
Dec 17, 2024
Sell 12.3 K USD
Vontur Steven
See Remarks
- 946
13 USD
2 months ago
Dec 16, 2024
Sell 2.7 M USD
Ghaffarian Kamal Seyed
director, 10 percent owner:
- 229206
11.7617 USD
2 months ago
Dec 16, 2024
Sell 1.87 M USD
Ghaffarian Kamal Seyed
director, 10 percent owner:
- 148767
12.5751 USD
2 months ago
Dec 05, 2024
Sell 1.51 M USD
Crain Timothy Price II
SVP and Chief Growth Officer
- 152857
9.8963 USD
3 months ago
Dec 02, 2024
Sell 4.43 M USD
Ghaffarian Kamal Seyed
director, 10 percent owner:
- 298931
14.8347 USD
3 months ago
Dec 02, 2024
Sell 1.25 M USD
Ghaffarian Kamal Seyed
director, 10 percent owner:
- 79042
15.8116 USD
3 months ago
Nov 18, 2024
Sell 19.5 M USD
Ghaffarian Kamal Seyed
director, 10 percent owner:
- 1637883
11.8972 USD
3 months ago
Nov 13, 2024
Sell 1.54 M USD
Altemus Stephen J
Chief Executive Officer
- 138568
11.1045 USD
3 months ago
Nov 13, 2024
Sell 4.84 M USD
Crain Timothy Price II
SVP and Chief Growth Officer
- 400000
12.1039 USD
3 months ago
Nov 11, 2024
Sell 676 K USD
Altemus Stephen J
Chief Executive Officer
- 61432
11.003 USD
3 months ago
Nov 06, 2024
Sell 596 K USD
Ghaffarian Kamal Seyed
director, 10 percent owner:
- 74248
8.0282 USD
3 months ago
Nov 04, 2024
Sell 1.41 M USD
Ghaffarian Kamal Seyed
director, 10 percent owner:
- 177734
7.9314 USD
4 months ago
Oct 21, 2024
Sell 2.77 M USD
Ghaffarian Kamal Seyed
director, 10 percent owner:
- 344893
8.0247 USD
4 months ago
Oct 07, 2024
Sell 936 K USD
Ghaffarian Kamal Seyed
director, 10 percent owner:
- 125991
7.4269 USD
4 months ago
Oct 08, 2024
Sell 265 K USD
Ghaffarian Kamal Seyed
director, 10 percent owner:
- 33080
8.0008 USD
5 months ago
Sep 23, 2024
Sell 8.38 M USD
Ghaffarian Kamal Seyed
director, 10 percent owner:
- 1007928
8.3144 USD
5 months ago
Sep 19, 2024
Sell 6.19 M USD
BLITZER MICHAEL
Director
- 538125
11.5 USD
5 months ago
Sep 20, 2024
Sell 2.3 M USD
BLITZER MICHAEL
Director
- 200000
11.5 USD
5 months ago
Sep 19, 2024
Sell 3.94 M USD
BLITZER MICHAEL
Director
- 500000
7.8763 USD
5 months ago
Sep 19, 2024
Sell 1.49 M USD
BLITZER MICHAEL
Director
- 162673
9.1607 USD
5 months ago
Sep 20, 2024
Sell 2.23 M USD
BLITZER MICHAEL
Director
- 250000
8.9292 USD
5 months ago
Sep 18, 2024
Sell 2.47 M USD
Crain Timothy Price II
SVP and Chief Growth Officer
- 300000
8.2345 USD
5 months ago
Sep 18, 2024
Sell 2.47 M USD
Altemus Stephen J
Chief Executive Officer
- 300000
8.2375 USD
5 months ago
Sep 19, 2024
Sell 2.25 M USD
Altemus Stephen J
Chief Executive Officer
- 250000
9.0105 USD
5 months ago
Sep 12, 2024
Sell 3.47 M USD
Ghaffarian Kamal Seyed
director, 10 percent owner:
- 570705
6.0793 USD
5 months ago
Sep 13, 2024
Sell 215 K USD
Ghaffarian Kamal Seyed
director, 10 percent owner:
- 35751
6.0022 USD
5 months ago
Sep 12, 2024
Sell 1.2 M USD
Crain Timothy Price II
SVP and Chief Growth Officer
- 197637
6.0512 USD
5 months ago
Sep 12, 2024
Sell 2.65 M USD
Altemus Stephen J
Chief Executive Officer
- 440288
6.0287 USD
5 months ago
Sep 13, 2024
Sell 1.84 M USD
Altemus Stephen J
Chief Executive Officer
- 306456
6.0031 USD
5 months ago
Sep 10, 2024
Sell 57.3 K USD
Vontur Steven
Interim CFO & Corp. Controller
- 10274
5.58 USD
6 months ago
Aug 30, 2024
Sell 7.2 K USD
Ghaffarian Kamal Seyed
director, 10 percent owner:
- 1200
6 USD
6 months ago
Aug 30, 2024
Sell 1.28 K USD
Altemus Stephen J
Chief Executive Officer
- 214
6 USD
6 months ago
Aug 30, 2024
Sell 2.51 K USD
Crain Timothy Price II
SVP and Chief Growth Officer
- 418
6 USD
6 months ago
Aug 20, 2024
Sell 895 K USD
Ghaffarian Kamal Seyed
director, 10 percent owner:
- 148290
6.0345 USD
6 months ago
Aug 20, 2024
Sell 1.82 M USD
Crain Timothy Price II
SVP and Chief Growth Officer
- 353451
5.1545 USD
6 months ago
Aug 20, 2024
Sell 292 K USD
Crain Timothy Price II
SVP and Chief Growth Officer
- 48494
6.0167 USD
6 months ago
Aug 20, 2024
Sell 5.37 M USD
Altemus Stephen J
Chief Executive Officer
- 1085900
4.9493 USD
6 months ago
Aug 20, 2024
Sell 1.26 M USD
Altemus Stephen J
Chief Executive Officer
- 210092
6.0054 USD
6 months ago
Aug 15, 2024
Sell 505 K USD
Crain Timothy Price II
SVP and Chief Growth Officer
- 125577
4.0195 USD
7 months ago
Jul 11, 2024
Sell 581 K USD
Crain Timothy Price II
SVP and Chief Growth Officer
- 143989
4.0372 USD
7 months ago
Aug 01, 2024
Sell 293 K USD
Crain Timothy Price II
SVP and Chief Growth Officer
- 74423
3.9333 USD
7 months ago
Jul 26, 2024
Sell 18.2 K USD
Altemus Stephen J
Chief Executive Officer
- 4032
4.5093 USD
7 months ago
Jul 16, 2024
Sell 919 K USD
Altemus Stephen J
Chief Executive Officer
- 203018
4.5286 USD
8 months ago
Jul 01, 2024
Sell 168 K USD
Crain Timothy Price II
SVP and Chief Growth Officer
- 50000
3.3639 USD
8 months ago
Jul 03, 2024
Sell 24 K USD
Crain Timothy Price II
SVP and Chief Growth Officer
- 6011
4.0002 USD
8 months ago
Jun 14, 2024
Sell 35.5 K USD
Vontur Steven
Interim CFO & Corp. Controller
- 9202
3.855 USD
8 months ago
Jun 10, 2024
Sell 19.2 M USD
Ghaffarian Kamal Seyed
director, 10 percent owner:
- 4800000
4 USD
9 months ago
May 31, 2024
Sell 10.7 M USD
Ghaffarian Kamal Seyed
director, 10 percent owner:
- 4150780
2.57 USD
9 months ago
May 31, 2024
Sell 10.7 M USD
Ghaffarian Kamal Seyed
director, 10 percent owner:
- 4150780
2.57 USD
1 year ago
Feb 21, 2024
Sell 2.96 M USD
SHANON GUY
10 percent owner
- 236283
12.5237 USD
1 year ago
Feb 22, 2024
Sell 1.11 M USD
SHANON GUY
10 percent owner
- 123717
8.9879 USD
2 years ago
Feb 17, 2023
Sell 2.3 M USD
Polar Asset Management Partners Inc.
10 percent owner
- 200000
11.5 USD
2 years ago
Feb 21, 2023
Sell 2.3 M USD
Polar Asset Management Partners Inc.
10 percent owner
- 200000
11.5 USD
2 years ago
Feb 17, 2023
Sell 2.3 M USD
Polar Asset Management Partners Inc.
10 percent owner
- 200000
11.5 USD
2 years ago
Feb 21, 2023
Sell 2.3 M USD
Polar Asset Management Partners Inc.
10 percent owner
- 200000
11.5 USD
2 years ago
Feb 13, 2023
Bought 16.7 M USD
Kingstown 1740 Fund L.P.
10 percent owner, other: See Remarks
+ 1450000
11.5 USD
2 years ago
Feb 13, 2023
Bought 16.7 M USD
Kingstown 1740 Fund L.P.
10 percent owner
+ 1450000
11.5 USD
2 years ago
Feb 13, 2023
Bought 16.7 M USD
KINGSTOWN CAPITAL MANAGEMENT L.P.
10 percent owner
+ 1450000
11.5 USD
7. News
Intuitive Machines IM-2 Mission Lunar Lander Encapsulated and Scheduled for Launch HOUSTON, Feb. 20, 2025 (GLOBE NEWSWIRE) -- Intuitive Machines, Inc. (Nasdaq: LUNR, LUNRW) (“Intuitive Machines”) (“Company”), a leading space exploration, infrastructure, and services company, announced its IM-2 mission Nova-C class lunar lander, Athena, completed all integration milestones and is safely encapsulated within SpaceX's payload fairing in preparation for launch. globenewswire.com - 1 week ago
Columbia Sportswear and Intuitive Machines Expand Scientific Partnership with Upcoming Lunar Mission PORTLAND, Ore.--(BUSINESS WIRE)--Two of Columbia Sportswear's patented technologies will help protect Intuitive Machines' lunar lander from the extreme temperatures in space. businesswire.com - 1 week ago
Intuitive Machines Buys Back Its Warrants: Here's What That Means for You Is red-hot Intuitive Machines (LUNR 2.40%) stock finally starting to cool off? fool.com - 2 weeks ago
Why Intuitive Machines Stock Soared Today Intuitive Machines (LUNR 8.31%) stock rocketed higher in Monday's trading. The company's share price closed out the daily session up 8.3%, and had been up as much as 10.2% earlier in the day's trading. fool.com - 3 weeks ago
Intuitive Machines' CEO talks upcoming moon mission Intuitive Machines CEO Stephen Altemus, joins 'Closing Bell Overtime' to talk its upcoming moon mission. youtube.com - 3 weeks ago
Intuitive Machines: Shareholder Dilution And $438 Million Cash Raise Is Extremely Good News Intuitive Machines' stock has surged more than 300% since my initial recommendation, with a 91% return, maintaining my strong buy rating. The company will redeem 21.9 million warrants, potentially raising $250 million in cash, despite a 21% dilution to shareholders. The exercise will significantly boost cash per share from $2.22 to $3.61, supporting business growth and reducing dilution risk. seekingalpha.com - 3 weeks ago
Intuitive Machines Announces Redemption of Outstanding Warrants HOUSTON, Feb. 04, 2025 (GLOBE NEWSWIRE) -- Intuitive Machines, Inc. (Nasdaq: LUNR, LUNRW) (“Intuitive Machines” or the “Company”), a leading space exploration, infrastructure, and services company, announced today that it has delivered a notice of redemption to redeem all of its outstanding warrants (the “Warrants”) to purchase shares of the Company's Class A common stock, $0.0001 par value per share (the “Class A Common Stock”), that were issued under the Warrant Agreement, dated as of September 21, 2021 (the “Warrant Agreement”), by and between the Company (f/k/a Inflection Point Acquisition Corp.) and Continental Stock Transfer & Trust Company, as warrant agent (the “Warrant Agent”), and that remain unexercised at 5:00 p.m., New York City time, on March 6, 2025 (the “Redemption Date”) for a redemption price of $0.01 per Warrant (the “Redemption Price”). globenewswire.com - 4 weeks ago
5 Space Stocks to Watch as the Industry Reaches New Heights 2024 was a breakout year for space stocks, with many companies making headlines for their rapid growth and innovative advancements. Rocket Lab NASDAQ: RKLB, for instance, was a standout, with its stock skyrocketing over 360% in 2024 as the company met rising demand for small satellite launches. marketbeat.com - 1 month ago
3 No-Brainer Space Stocks to Buy Right Now for Less Than $500 An exciting opportunity is emerging in space exploration, and investors are taking notice. During Donald Trump's inaugural speech from the Capitol, he said, "We will pursue our manifest destiny into the stars, launching American astronauts to plant the Stars and Stripes on the planet Mars. fool.com - 1 month ago
Why Intuitive Machines Is Skyrocketing Today Shares of Intuitive Machines (LUNR 3.20%) are flying Friday. The stock had gained 4.4% as of 2:50 p.m. fool.com - 1 month ago
Intuitive Machines Awarded Contract to Advance Lunar Logistics, Cargo, and Mobility Solutions HOUSTON, Jan. 24, 2025 (GLOBE NEWSWIRE) -- Intuitive Machines, Inc. (Nasdaq: LUNR, LUNRW) (“Intuitive Machines”) (“Company”), a leading space exploration, infrastructure, and services company, announced today that NASA has awarded the Company a study contract to advance lunar logistics handling and offloading; and surface cargo and mobility under the agency's Next Space Technologies for Exploration Partnership (NextSTEP) Appendix R. globenewswire.com - 1 month ago
Intuitive Machines: Buy In On The Huge $4.8 Billion Win Intuitive Machines: Buy In On The Huge $4.8 Billion Win seekingalpha.com - 1 month ago
8. Profile Summary

Intuitive Machines, Inc. LUNR

image
COUNTRY US
INDUSTRY Aerospace & Defense
MARKET CAP $ 1.22 B
Dividend Yield 0.07%
Description Intuitive Machines, Inc. manufactures and supplies space products and services. It offers space products and services to support sustained robotic and human exploration to the moon, mars, and beyond. It offers its products and services through business units: Lunar Access Services, Orbital Services, Lunar Data Services, and Space Products and Infrastructure. The company was founded in 2013 and is based in Houston, Texas.
Contact 3700 Bay Area Blvd., Houston, TX, 77058 https://www.intuitivemachines.com
IPO Date Nov. 17, 2021
Employees 382
Officers Dr. Ben Bussey Chief Scientist Mr. Jack Fischer Senior Vice President of Production and Operations Mr. Steven Vontur Chief Accounting Officer & Controller Dr. Timothy P. Crain Co- Founder, Senior Vice President & Chief Growth Officer Mr. Peter McGrath II Senior Vice President & Chief Financial Officer Ms. Jade Marcantel Chief Human Capital Officer Dr. Kamal Ghaffarian Co-Founder & Chairman Ms. Anna Chiara Jones General Counsel & Corporate Secretary Mr. Stephen Altemus Co-Founder, President, Chief Executive Officer & Director