Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Loading...
Community
/
United States
/
Capital Goods
/
Intuitive Machines
LUNR
Intuitive Machines
Cost Burdens And Risks Will Limit Prospects And Fuel Recovery
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 9 Analysts
Published
21 Aug 25
Updated
21 Aug 25
2
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
US$10.50
15.1% undervalued
intrinsic discount
21 Aug
US$8.91
1Y
82.6%
7D
2.5%
Loading
1Y
82.6%
7D
2.5%
Author's Valuation
US$10.5
15.1% undervalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
US$10.5
15.1% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-242m
340m
2020
2021
2022
2023
2024
2025
2026
2027
2028
Revenue US$339.7m
Earnings US$21.4m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
23.55%
Aerospace & Defense revenue growth rate
0.42%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
7.61%
Calculation
US$21.37m
Earnings '28
x
88.37x
PE Ratio '28
=
US$1.89b
Market Cap '28
US$1.89b
Market Cap '28
/
144.33m
No. shares '28
=
US$13.08
Share Price '28
US$13.08
Share Price '28
Discounted to 2025 @ 7.61% p.a.
=
US$10.50
Fair Value '25
