Intuitive Machines

Expanding Lunar And Deep Space Markets Will Drive Long-Term Success

AnalystConsensusTarget

Not Invested

Consensus Narrative from 9 Analysts

Published

21 Apr 25

Updated

15 Aug 25

AnalystConsensusTarget's Fair Value

US$14.83

39.6% undervalued

15 Aug

US$8.97

71.1%

-1.3%

Author's Valuation

US$14.8

39.6% undervalued

AnalystConsensusTarget Fair Value

Narrative

Updates2

Shared on01 May 25
Fair value Decreased 4.69%

Shared on24 Apr 25

AnalystConsensusTarget Fair Value

US$14.8

39.6% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

23.50%

Aerospace & Defense revenue growth rate

0.41%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

7.61%

Calculation

US$27.25m

Earnings '28

97.91x

PE Ratio '28

US$2.67b

Market Cap '28

US$2.67b

Market Cap '28

144.33m

No. shares '28

US$18.48

Share Price '28

US$18.48 Share Price '28

Discounted to 2025 @ 7.61% p.a.

US$14.83

Fair Value '25

Expanding Lunar And Deep Space Markets Will Drive Long-Term Success

Shared on01 May 25Fair value Decreased 4.69%

Shared on24 Apr 25

Shared on01 May 25
Fair value Decreased 4.69%