First Time Loading...
I

Intuitive Machines Inc
NASDAQ:LUNR

Watchlist Manager
Intuitive Machines Inc
NASDAQ:LUNR
Watchlist
Price: 3.65 USD -5.44%
Updated: Jul 3, 2024
Have any thoughts about
Intuitive Machines Inc?
Write Note

Relative Value

The Relative Value of one LUNR stock under the Base Case scenario is 18.63 USD. Compared to the current market price of 3.65 USD, Intuitive Machines Inc is Undervalued by 80%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

LUNR Relative Value
Base Case
18.63 USD
Undervaluation 80%
Relative Value
Price
I
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
20
vs Industry
41
Median 3Y
0
Median 5Y
0
Industry
2.2
Forward
0.9
vs History
14
vs Industry
34
Median 3Y
0
Median 5Y
0
Industry
19.8
Forward
-1
vs History
vs Industry
3
Median 3Y
0
Median 5Y
0
Industry
10.3
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
14.9
vs History
vs Industry
67
Median 3Y
-0.8
Median 5Y
-0.8
Industry
1.6
vs History
14
vs Industry
45
Median 3Y
0
Median 5Y
0
Industry
3.4
Forward
0.9
vs History
vs Industry
64
Median 3Y
0
Median 5Y
0
Industry
7.1
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
11.3
Forward
-47.7
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
13.4
Forward
-8
vs History
vs Industry
3
Median 3Y
0
Median 5Y
0
Industry
11.4
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
12.6
vs History
29
vs Industry
19
Median 3Y
1.2
Median 5Y
1.2
Industry
1.5

Multiples Across Competitors

LUNR Competitors Multiples
Intuitive Machines Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Intuitive Machines Inc
NASDAQ:LUNR
213.6m USD 2.7 3.5 -3.9 -3.8
CA
Advance Lithium Corp
XTSX:AALI
448.9B CAD 0 -124 413.4 -691 905.1 -691 905.1
US
Gould Investors LP
OTC:GDVTZ
300.1B USD 0 0 0 0
US
Carson Energy Development Corp
OTC:CDVM
270.6B USD 263 524.8 -70 424.1 -77 926.9 -77 525.1
NL
Nepi Rockcastle NV
JSE:NRP
79.5B Zac 0 0 0 0
US
Liberty Bancshares Inc
OTC:LBSI
55.5B USD 0 0 0 0
US
Ergo Science Corp
OTC:ERGN
55.2B USD 2 160.3 -12 841.6 -10 816.3 -10 391
US
HK Graphene Technology Corp
OTC:HKGT
53.9B USD 0 -33 104.9 -34 818.3 -34 818.3
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
835.8T IDR 18 46.7 33.4 33.4
US
GE Vernova LLC
NYSE:GEV
47.2B USD 0 0 0 0
US
Myson Group Inc
OTC:MYSN
38.4B USD 0 0 0 0
P/E Multiple
Earnings Growth
US
I
Intuitive Machines Inc
NASDAQ:LUNR
Average P/E: 25.1
3.5
-10%
CA
A
Advance Lithium Corp
XTSX:AALI
Negative Multiple: -124 413.4 N/A
US
G
Gould Investors LP
OTC:GDVTZ
Not Available N/A
US
C
Carson Energy Development Corp
OTC:CDVM
Negative Multiple: -70 424.1 N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-12%
US
Liberty Bancshares Inc
OTC:LBSI
Not Available N/A
US
Ergo Science Corp
OTC:ERGN
Negative Multiple: -12 841.6 N/A
US
H
HK Graphene Technology Corp
OTC:HKGT
Negative Multiple: -33 104.9 N/A
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
46.7
N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available N/A
US
M
Myson Group Inc
OTC:MYSN
Not Available N/A
EV/EBITDA Multiple
EBITDA Growth
US
I
Intuitive Machines Inc
NASDAQ:LUNR
Average EV/EBITDA: 33.4
Negative Multiple: -3.9
N/A
CA
A
Advance Lithium Corp
XTSX:AALI
Negative Multiple: -691 905.1 N/A
US
G
Gould Investors LP
OTC:GDVTZ
Not Available N/A
US
C
Carson Energy Development Corp
OTC:CDVM
Negative Multiple: -77 926.9 N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
23%
US
Liberty Bancshares Inc
OTC:LBSI
Not Available N/A
US
Ergo Science Corp
OTC:ERGN
Negative Multiple: -10 816.3 N/A
US
H
HK Graphene Technology Corp
OTC:HKGT
Negative Multiple: -34 818.3 N/A
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
33.4
N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
694%
US
M
Myson Group Inc
OTC:MYSN
Not Available N/A
EV/EBIT Multiple
EBIT Growth
US
I
Intuitive Machines Inc
NASDAQ:LUNR
Average EV/EBIT: 33.4
Negative Multiple: -3.8
N/A
CA
A
Advance Lithium Corp
XTSX:AALI
Negative Multiple: -691 905.1 N/A
US
G
Gould Investors LP
OTC:GDVTZ
Not Available N/A
US
C
Carson Energy Development Corp
OTC:CDVM
Negative Multiple: -77 525.1 N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
13%
US
Liberty Bancshares Inc
OTC:LBSI
Not Available N/A
US
Ergo Science Corp
OTC:ERGN
Negative Multiple: -10 391 N/A
US
H
HK Graphene Technology Corp
OTC:HKGT
Negative Multiple: -34 818.3 N/A
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
33.4
N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available N/A
US
M
Myson Group Inc
OTC:MYSN
Not Available N/A

See Also

Discover More