I

Intuitive Machines Inc
NASDAQ:LUNR

Watchlist Manager
Intuitive Machines Inc
NASDAQ:LUNR
Watchlist
Price: 16.65 USD 14.2% Market Closed
Market Cap: 2.5B USD
Have any thoughts about
Intuitive Machines Inc?
Write Note
Section:
 

Relative Value

The Relative Value of one LUNR stock under the Base Case scenario is 5.22 USD. Compared to the current market price of 16.65 USD, Intuitive Machines Inc is Overvalued by 69%.

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
5.22 USD
Overvaluation 69%
Relative Value
Price
I
Worst Case
Base Case
Best Case

Valuation Multiples

9.2
P/S
P/S
Price to Sales
9.2
vs History
10
vs Industry
46
Median 3Y
0
Median 5Y
0
Industry
2.2
Forward
10.9
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
35
Median 3Y
0
Median 5Y
0
Industry
16.6
Forward
-7.3
More Details
Negative
P/OCF
P/OCF
Price to OCF
N/A
vs History
vs Industry
3
Median 3Y
0
Median 5Y
0
Industry
10.4
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
13.7
More Details
Negative
P/B
P/B
Price to Book Value
N/A
vs History
vs Industry
67
Median 3Y
-3.8
Median 5Y
-3.8
Industry
1.6
More Details
8.8
EV/S
EV/S
Enterprise Value to Sales
8.8
vs History
10
vs Industry
51
Median 3Y
0
Median 5Y
0
Industry
3.2
Forward
10.6
More Details
156
EV/GP
EV/GP
Enterprise Value to Gross Profit
156
vs History
0
vs Industry
64
Median 3Y
0
Median 5Y
0
Industry
7.1
More Details
Negative
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
N/A
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
11.3
Forward
-60.9
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
13.2
Forward
-12.8
More Details
Negative
EV/OCF
EV/OCF
Enterprise Value to OCF
N/A
vs History
vs Industry
3
Median 3Y
0
Median 5Y
0
Industry
11.1
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
12.2
More Details
22.2
EV/IC
EV/IC
Enterprise Value to IC
22.2
vs History
13
vs Industry
24
Median 3Y
6.9
Median 5Y
6.9
Industry
1.5
More Details

Multiples Across Competitors

LUNR Competitors Multiples
Intuitive Machines Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Intuitive Machines Inc
NASDAQ:LUNR
2.5B USD 9.2 -11.3 -51.6 -49.7
CA
Advance Lithium Corp
XTSX:AALI
559.6B CAD 0 -155 082.8 -862 467.7 -862 467.7
US
GE Vernova LLC
NYSE:GEV
95.7B USD 0 0 0 0
US
MCX Technologies Corp
XTSX:MCX
129.5B CAD 0 -768 923.9 -570 819.6 -570 819.6
NL
Nepi Rockcastle NV
JSE:NRP
84.6B Zac 0 0 0 0
US
Coupang Inc
F:788
39.9B EUR 1.4 40.3 51.1 109.7
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
641.8T IDR 11.7 43.8 27.1 27.1
US
Reddit Inc
NYSE:RDDT
30.9B USD 27.5 -57.6 -49 -47.8
CH
Galderma Group AG
SIX:GALD
23.4B CHF 0 0 0 0
IN
Jio Financial Services Ltd
NSE:JIOFIN
1.9T INR 148 120.5 207.5 212.5
ZA
Fortress Real Estate Investments Ltd
JSE:FFB
21.1B Zac 0 0 0 0
P/S Multiple
Revenue Growth P/S to Growth
US
I
Intuitive Machines Inc
NASDAQ:LUNR
Average P/S: 39.6
9.2
538%
0
CA
A
Advance Lithium Corp
XTSX:AALI
Not Available N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available N/A N/A
US
MCX Technologies Corp
XTSX:MCX
Not Available N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-14%
N/A
US
Coupang Inc
F:788
1.4
71%
0
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
11.7
N/A N/A
US
R
Reddit Inc
NYSE:RDDT
27.5
167%
0.2
CH
G
Galderma Group AG
SIX:GALD
Not Available
41%
N/A
IN
Jio Financial Services Ltd
NSE:JIOFIN
148
N/A N/A
ZA
F
Fortress Real Estate Investments Ltd
JSE:FFB
Not Available
16%
N/A
P/E Multiple
Earnings Growth P/E to Growth
US
I
Intuitive Machines Inc
NASDAQ:LUNR
Average P/E: 68.2
Negative Multiple: -11.3
-46%
N/A
CA
A
Advance Lithium Corp
XTSX:AALI
Negative Multiple: -155 082.8 N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available N/A N/A
US
MCX Technologies Corp
XTSX:MCX
Negative Multiple: -768 923.9 N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-2%
N/A
US
Coupang Inc
F:788
40.3
8%
5.3
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
43.8
N/A N/A
US
R
Reddit Inc
NYSE:RDDT
Negative Multiple: -57.6 N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available N/A N/A
IN
Jio Financial Services Ltd
NSE:JIOFIN
120.5
N/A N/A
ZA
F
Fortress Real Estate Investments Ltd
JSE:FFB
Not Available
-53%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
I
Intuitive Machines Inc
NASDAQ:LUNR
Average EV/EBITDA: 95.2
Negative Multiple: -51.6 		N/A N/A
CA
A
Advance Lithium Corp
XTSX:AALI
Negative Multiple: -862 467.7 N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available N/A N/A
US
MCX Technologies Corp
XTSX:MCX
Negative Multiple: -570 819.6 N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
29%
N/A
US
Coupang Inc
F:788
51.1
266%
0.2
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
27.1
N/A N/A
US
R
Reddit Inc
NYSE:RDDT
Negative Multiple: -49 N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
64%
N/A
IN
Jio Financial Services Ltd
NSE:JIOFIN
207.5
N/A N/A
ZA
F
Fortress Real Estate Investments Ltd
JSE:FFB
Not Available
69%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
I
Intuitive Machines Inc
NASDAQ:LUNR
Average EV/EBIT: 116.4
Negative Multiple: -49.7 		N/A N/A
CA
A
Advance Lithium Corp
XTSX:AALI
Negative Multiple: -862 467.7 N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available N/A N/A
US
MCX Technologies Corp
XTSX:MCX
Negative Multiple: -570 819.6 N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
44%
N/A
US
Coupang Inc
F:788
109.7
303%
0.4
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
27.1
N/A N/A
US
R
Reddit Inc
NYSE:RDDT
Negative Multiple: -47.8 N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
111%
N/A
IN
Jio Financial Services Ltd
NSE:JIOFIN
212.5
N/A N/A
ZA
F
Fortress Real Estate Investments Ltd
JSE:FFB
Not Available
69%
N/A

See Also

Summary
LUNR intrinsic value, competitors valuation, and company profile.
DCF Valuation
LUNR stock valuation using Discount Cash Flow valuation method.
Relative Valuation
LUNR stock valuation using valuation multiples.
Wall Street Estimates
LUNR price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
LUNR stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 210,800+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.