image
Industrials - Aerospace & Defense - NASDAQ - US
$ 18.51
-2.89 %
$ 1.67 B
Market Cap
-8.34
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jan, 19, 2025.

The intrinsic value of one LUNR stock under the worst case scenario is HIDDEN Compared to the current market price of 18.5 USD, Intuitive Machines, Inc. is HIDDEN

This DCF valuation model was last updated on Jan, 19, 2025.

The intrinsic value of one LUNR stock under the base case scenario is HIDDEN Compared to the current market price of 18.5 USD, Intuitive Machines, Inc. is HIDDEN

This DCF valuation model was last updated on Jan, 19, 2025.

The intrinsic value of one LUNR stock under the best case scenario is HIDDEN Compared to the current market price of 18.5 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%
24.70% ROIC
24.70%
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 -56.78%
LUNR Average Price Target Wall Street Target
10.6 USD -42.82%
LUNR Highest Price Target Wall Street Target
12.5 USD -32.47%
4. DIVIDEND ANALYSIS
5. COMPETITION
6. Ownership
Insider Ownership Intuitive Machines, Inc.
image
Sold
0-3 MONTHS
50 M USD 4
3-6 MONTHS
52.8 M USD 5
6-9 MONTHS
42.3 M USD 4
9-12 MONTHS
4.07 M USD 1
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
Dec 30, 2024
Sell 3.62 M USD
Ghaffarian Kamal Seyed
director, 10 percent owner:
- 201327
17.9644 USD
3 weeks ago
Dec 30, 2024
Sell 3.32 M USD
Ghaffarian Kamal Seyed
director, 10 percent owner:
- 176646
18.7892 USD
3 weeks ago
Dec 26, 2024
Sell 17 K USD
Vontur Steven
See Remarks
- 946
18 USD
1 month ago
Dec 17, 2024
Sell 12.3 K USD
Vontur Steven
See Remarks
- 946
13 USD
1 month ago
Dec 16, 2024
Sell 2.7 M USD
Ghaffarian Kamal Seyed
director, 10 percent owner:
- 229206
11.7617 USD
1 month ago
Dec 16, 2024
Sell 1.87 M USD
Ghaffarian Kamal Seyed
director, 10 percent owner:
- 148767
12.5751 USD
1 month ago
Dec 05, 2024
Sell 1.51 M USD
Crain Timothy Price II
SVP and Chief Growth Officer
- 152857
9.8963 USD
1 month ago
Dec 02, 2024
Sell 4.43 M USD
Ghaffarian Kamal Seyed
director, 10 percent owner:
- 298931
14.8347 USD
1 month ago
Dec 02, 2024
Sell 1.25 M USD
Ghaffarian Kamal Seyed
director, 10 percent owner:
- 79042
15.8116 USD
2 months ago
Nov 18, 2024
Sell 19.5 M USD
Ghaffarian Kamal Seyed
director, 10 percent owner:
- 1637883
11.8972 USD
2 months ago
Nov 13, 2024
Sell 1.54 M USD
Altemus Stephen J
Chief Executive Officer
- 138568
11.1045 USD
2 months ago
Nov 13, 2024
Sell 4.84 M USD
Crain Timothy Price II
SVP and Chief Growth Officer
- 400000
12.1039 USD
2 months ago
Nov 11, 2024
Sell 676 K USD
Altemus Stephen J
Chief Executive Officer
- 61432
11.003 USD
2 months ago
Nov 06, 2024
Sell 596 K USD
Ghaffarian Kamal Seyed
director, 10 percent owner:
- 74248
8.0282 USD
2 months ago
Nov 04, 2024
Sell 1.41 M USD
Ghaffarian Kamal Seyed
director, 10 percent owner:
- 177734
7.9314 USD
3 months ago
Oct 21, 2024
Sell 2.77 M USD
Ghaffarian Kamal Seyed
director, 10 percent owner:
- 344893
8.0247 USD
3 months ago
Oct 07, 2024
Sell 936 K USD
Ghaffarian Kamal Seyed
director, 10 percent owner:
- 125991
7.4269 USD
3 months ago
Oct 08, 2024
Sell 265 K USD
Ghaffarian Kamal Seyed
director, 10 percent owner:
- 33080
8.0008 USD
3 months ago
Sep 23, 2024
Sell 8.38 M USD
Ghaffarian Kamal Seyed
director, 10 percent owner:
- 1007928
8.3144 USD
4 months ago
Sep 19, 2024
Sell 6.19 M USD
BLITZER MICHAEL
Director
- 538125
11.5 USD
4 months ago
Sep 20, 2024
Sell 2.3 M USD
BLITZER MICHAEL
Director
- 200000
11.5 USD
4 months ago
Sep 19, 2024
Sell 3.94 M USD
BLITZER MICHAEL
Director
- 500000
7.8763 USD
4 months ago
Sep 19, 2024
Sell 1.49 M USD
BLITZER MICHAEL
Director
- 162673
9.1607 USD
4 months ago
Sep 20, 2024
Sell 2.23 M USD
BLITZER MICHAEL
Director
- 250000
8.9292 USD
4 months ago
Sep 18, 2024
Sell 2.47 M USD
Crain Timothy Price II
SVP and Chief Growth Officer
- 300000
8.2345 USD
4 months ago
Sep 18, 2024
Sell 2.47 M USD
Altemus Stephen J
Chief Executive Officer
- 300000
8.2375 USD
4 months ago
Sep 19, 2024
Sell 2.25 M USD
Altemus Stephen J
Chief Executive Officer
- 250000
9.0105 USD
4 months ago
Sep 12, 2024
Sell 3.47 M USD
Ghaffarian Kamal Seyed
director, 10 percent owner:
- 570705
6.0793 USD
4 months ago
Sep 13, 2024
Sell 215 K USD
Ghaffarian Kamal Seyed
director, 10 percent owner:
- 35751
6.0022 USD
4 months ago
Sep 12, 2024
Sell 1.2 M USD
Crain Timothy Price II
SVP and Chief Growth Officer
- 197637
6.0512 USD
4 months ago
Sep 12, 2024
Sell 2.65 M USD
Altemus Stephen J
Chief Executive Officer
- 440288
6.0287 USD
4 months ago
Sep 13, 2024
Sell 1.84 M USD
Altemus Stephen J
Chief Executive Officer
- 306456
6.0031 USD
4 months ago
Sep 10, 2024
Sell 57.3 K USD
Vontur Steven
Interim CFO & Corp. Controller
- 10274
5.58 USD
4 months ago
Aug 30, 2024
Sell 7.2 K USD
Ghaffarian Kamal Seyed
director, 10 percent owner:
- 1200
6 USD
4 months ago
Aug 30, 2024
Sell 1.28 K USD
Altemus Stephen J
Chief Executive Officer
- 214
6 USD
4 months ago
Aug 30, 2024
Sell 2.51 K USD
Crain Timothy Price II
SVP and Chief Growth Officer
- 418
6 USD
5 months ago
Aug 20, 2024
Sell 895 K USD
Ghaffarian Kamal Seyed
director, 10 percent owner:
- 148290
6.0345 USD
5 months ago
Aug 20, 2024
Sell 1.82 M USD
Crain Timothy Price II
SVP and Chief Growth Officer
- 353451
5.1545 USD
5 months ago
Aug 20, 2024
Sell 292 K USD
Crain Timothy Price II
SVP and Chief Growth Officer
- 48494
6.0167 USD
5 months ago
Aug 20, 2024
Sell 5.37 M USD
Altemus Stephen J
Chief Executive Officer
- 1085900
4.9493 USD
5 months ago
Aug 20, 2024
Sell 1.26 M USD
Altemus Stephen J
Chief Executive Officer
- 210092
6.0054 USD
5 months ago
Aug 15, 2024
Sell 505 K USD
Crain Timothy Price II
SVP and Chief Growth Officer
- 125577
4.0195 USD
6 months ago
Jul 11, 2024
Sell 581 K USD
Crain Timothy Price II
SVP and Chief Growth Officer
- 143989
4.0372 USD
5 months ago
Aug 01, 2024
Sell 293 K USD
Crain Timothy Price II
SVP and Chief Growth Officer
- 74423
3.9333 USD
5 months ago
Jul 26, 2024
Sell 18.2 K USD
Altemus Stephen J
Chief Executive Officer
- 4032
4.5093 USD
6 months ago
Jul 16, 2024
Sell 919 K USD
Altemus Stephen J
Chief Executive Officer
- 203018
4.5286 USD
6 months ago
Jul 01, 2024
Sell 168 K USD
Crain Timothy Price II
SVP and Chief Growth Officer
- 50000
3.3639 USD
6 months ago
Jul 03, 2024
Sell 24 K USD
Crain Timothy Price II
SVP and Chief Growth Officer
- 6011
4.0002 USD
7 months ago
Jun 14, 2024
Sell 35.5 K USD
Vontur Steven
Interim CFO & Corp. Controller
- 9202
3.855 USD
7 months ago
Jun 10, 2024
Sell 19.2 M USD
Ghaffarian Kamal Seyed
director, 10 percent owner:
- 4800000
4 USD
7 months ago
May 31, 2024
Sell 10.7 M USD
Ghaffarian Kamal Seyed
director, 10 percent owner:
- 4150780
2.57 USD
7 months ago
May 31, 2024
Sell 10.7 M USD
Ghaffarian Kamal Seyed
director, 10 percent owner:
- 4150780
2.57 USD
11 months ago
Feb 21, 2024
Sell 2.96 M USD
SHANON GUY
10 percent owner
- 236283
12.5237 USD
10 months ago
Feb 22, 2024
Sell 1.11 M USD
SHANON GUY
10 percent owner
- 123717
8.9879 USD
1 year ago
Feb 17, 2023
Sell 2.3 M USD
Polar Asset Management Partners Inc.
10 percent owner
- 200000
11.5 USD
1 year ago
Feb 21, 2023
Sell 2.3 M USD
Polar Asset Management Partners Inc.
10 percent owner
- 200000
11.5 USD
1 year ago
Feb 17, 2023
Sell 2.3 M USD
Polar Asset Management Partners Inc.
10 percent owner
- 200000
11.5 USD
1 year ago
Feb 21, 2023
Sell 2.3 M USD
Polar Asset Management Partners Inc.
10 percent owner
- 200000
11.5 USD
1 year ago
Feb 13, 2023
Bought 16.7 M USD
Kingstown 1740 Fund L.P.
10 percent owner, other: See Remarks
+ 1450000
11.5 USD
1 year ago
Feb 13, 2023
Bought 16.7 M USD
Kingstown 1740 Fund L.P.
10 percent owner
+ 1450000
11.5 USD
1 year ago
Feb 13, 2023
Bought 16.7 M USD
KINGSTOWN CAPITAL MANAGEMENT L.P.
10 percent owner
+ 1450000
11.5 USD
7. News
Moon to get first cellular network as part of Intuitive Machines collab with Nokia Nokia (NYSE:NOK) and Intuitive Machines Inc (NASDAQ:LUNR) said they had made a major step towards deploying and testing the first cellular telecoms network on the Moon. As part of the IM-2 mission, Nokia's lunar surface communication system (LSCS), which uses the same 4G/LTE cellular technology as many smartphones do on Earth, has been integrated into Intuitive's Athena lunar lander vehicle. proactiveinvestors.com - 1 week ago
Nokia's Cellular Network Ready for Moon as Intuitive Machines Completes Final Lunar Lander Installation HOUSTON, Jan. 07, 2025 (GLOBE NEWSWIRE) -- Today Intuitive Machines, Inc. (Nasdaq: LUNR, LUNRW) (“Intuitive Machines”) and Nokia (NYSE: NOK, Euronext: NOKIA) announced the successful final integration of Nokia's Lunar Surface Communication System (“LSCS”) into the IM-2 mission lander, named Athena. Athena and the LSCS will voyage to the lunar south pole region in the upcoming IM-2 mission, where Nokia and Intuitive Machines intend to deploy the first cellular network on the Moon. globenewswire.com - 1 week ago
Nokia's cellular network ready for Moon as Intuitive Machines completes final lunar lander installation Press ReleaseNokia's cellular network ready for Moon as Intuitive Machines completes final lunar lander installation Final integration of Nokia Lunar Surface Communication System into IM-2 lander is complete. Nokia intends to prove capabilities of cellular technology for future lunar exploration with the upcoming IM-2 mission. globenewswire.com - 1 week ago
EXCLUSIVE: Rocket Lab, Intuitive Machines, Redwire Or AST SpaceMobile? 33% Of Readers Pick This Space Stock For 2025 A new Benzinga poll shows one stock could be among the highest-growth names in the space sector for 2025. benzinga.com - 2 weeks ago
Should You Forget KULR and Buy These 2 Millionaire-Maker Stocks Instead? KULR Technology Group's (KULR 9.21%) stock soared over 1,000% over the past two months. The energy solutions company impressed the market by gaining more commercial and government contracts. fool.com - 2 weeks ago
Best-Performing Stocks Of 2024 Best-Performing Stocks Of 2024 seekingalpha.com - 2 weeks ago
5 Metrics to Watch as Stocks Make 2025 Debut After a robust 2024, sellers are back in control on Wall Street. Investors should observe the five indicators mentioned in this article to determine the next big market move. zacks.com - 2 weeks ago
Are Aerospace Stocks Lagging Intuitive Machines, Inc. (LUNR) This Year? Here is how Intuitive Machines, Inc. (LUNR) and Moog (MOG.A) have performed compared to their sector so far this year. zacks.com - 3 weeks ago
Recent Price Trend in Intuitive Machines, Inc. (LUNR) is Your Friend, Here's Why Intuitive Machines, Inc. (LUNR) could be a solid choice for shorter-term investors looking to capitalize on the recent price trend in fundamentally sound stocks. It is one of the many stocks that passed through our shorter-term trading strategy-based screen. zacks.com - 3 weeks ago
Why Intuitive Machines Stock Popped on Monday Intuitive Machines (LUNR 4.56%) stock started off the holiday-shortened week right, soaring more than 20% in early trading before quickly retreating to a 6.5% gain as of 10:10 a.m. ET. fool.com - 4 weeks ago
Intuitive Machines Expands Data Transmission Services for Lunar and Deep Space Missions HOUSTON, Dec. 23, 2024 (GLOBE NEWSWIRE) -- Intuitive Machines, Inc. (Nasdaq: LUNR, LUNRW) (“Intuitive Machines” or the “Company”), a space exploration, infrastructure, and services company, has secured additional contracts from NASA's Near Space Network (“NSN”) for Direct-to-Earth (“DTE”) services. These contracts further position Intuitive Machines as a vital partner in supporting NASA's missions to the Moon, and beyond. globenewswire.com - 4 weeks ago
Wall Street Analysts Predict a 29.16% Upside in Intuitive Machines, Inc. (LUNR): Here's What You Should Know The consensus price target hints at a 29.2% upside potential for Intuitive Machines, Inc. (LUNR). While empirical research shows that this sought-after metric is hardly effective, an upward trend in earnings estimate revisions could mean that the stock will witness an upside in the near term. zacks.com - 1 month ago
8. Profile Summary

Intuitive Machines, Inc. LUNR

image
COUNTRY US
INDUSTRY Aerospace & Defense
MARKET CAP $ 1.67 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 Ms. Jade Marcantel Chief Human Capital Officer Mr. Jack Fischer Senior Vice President of Production and Operations Mr. Steven Vontur Chief Accounting Officer & Controller Ms. Anna Chiara Jones General Counsel & Corporate Secretary Dr. Kamal Ghaffarian Co-Founder & Chairman Dr. Ben Bussey Chief Scientist Mr. Stephen Altemus Co-Founder, President, Chief Executive Officer & Director Dr. Timothy P. Crain Co- Founder, Senior Vice President & Chief Growth Officer Mr. Peter McGrath II Senior Vice President & Chief Financial Officer