Switch theme
Sign up to access all valuation multiples
Intuitive Machines Inc is a space exploration, infrastructure, and services company. It is a diversified space company focused on space exploration. It supplies space products and services to support sustained robotic and human exploration to the Moon, Mars, and beyond. Its products and services are offered through its four business units: Lunar Access Services, Orbital Services, Lunar Data Services, and Space Products and Infrastructure. The Company operates in one operating segment and one reportable segment underpinned by three core pillars (delivery services, data transmission services, and infrastructure as a service) that have similar capabilities, customers, and economic characteristics. Revenue is from contracts with customers of orbital and lunar access services.
2021
435
LTM Revenue $245M
LTM EBITDA -$34.0M
$794M
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Intuitive Machines has a last 12-month revenue of $245M and a last 12-month EBITDA of -$34.0M.
In the most recent fiscal year, Intuitive Machines achieved revenue of $228M and an EBITDA of -$50.5M.
Intuitive Machines expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Intuitive Machines valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $79.5M | $228M | XXX | XXX | XXX |
| Gross Profit | $10.4M | -$21.0M | XXX | XXX | XXX |
| Gross Margin | 13% | -9% | XXX | XXX | XXX |
| EBITDA | $17.3M | -$50.5M | XXX | XXX | XXX |
| EBITDA Margin | 22% | -22% | XXX | XXX | XXX |
| Net Profit | -$6.4M | $62.8M | XXX | XXX | XXX |
| Net Margin | -8% | 28% | XXX | XXX | XXX |
| Net Debt | n/a | $3.5M | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of May 1, 2025, Intuitive Machines's stock price is $8.
Intuitive Machines has current market cap of $958M, and EV of $794M.
See Intuitive Machines trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $794M | $958M | XXX | XXX | XXX | XXX | $-2.93 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Start Free TrialAs of May 1, 2025, Intuitive Machines has market cap of $958M and EV of $794M.
Intuitive Machines's trades at 3.2x LTM EV/Revenue multiple, and -23.4x LTM EBITDA.
Analysts estimate Intuitive Machines's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for Intuitive Machines and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $794M | XXX | XXX | XXX |
| EV/Revenue | 3.5x | XXX | XXX | XXX |
| EV/EBITDA | -15.7x | XXX | XXX | XXX |
| P/E | -3.4x | XXX | XXX | XXX |
| P/E/Growth | n/a | XXX | XXX | XXX |
| EV/FCF | -11.7x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Start Free TrialIntuitive Machines's NTM/LTM revenue growth is 28%
Intuitive Machines's revenue per employee for the last fiscal year averaged $0.5M, while opex per employee averaged $0.1M for the same period.
Over next 12 months, Intuitive Machines's ratio of sales and marketing spend to revenue is estimated to be XXX , while its R&D spend to revenue to be XXX .
Analysts estimate Intuitive Machines's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for Intuitive Machines and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 187% | XXX | XXX | XXX | XXX |
| EBITDA Margin | -22% | XXX | XXX | XXX | XXX |
| EBITDA Growth | -393% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | 6% | XXX | XXX | XXX | XXX |
| Revenue per Employee | $0.5M | XXX | XXX | XXX | XXX |
| Opex per Employee | $0.1M | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | 23% | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| Opex to Revenue | 24% | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| 2025E | 2026E | 2027E | 2025E | 2026E | 2027E | |
| Droneshield | XXX | XXX | XXX | XXX | XXX | XXX |
| Apollo Micro Systems | XXX | XXX | XXX | XXX | XXX | XXX |
| Hindustan Aeronautics | XXX | XXX | XXX | XXX | XXX | XXX |
| Paras Defence & Space | XXX | XXX | XXX | XXX | XXX | XXX |
| Data Patterns (India) | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
Intuitive Machines acquired XXX companies to date.
Last acquisition by Intuitive Machines was XXXXXXXX, XXXXX XXXXX XXXXXX . Intuitive Machines acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiples| Acquired Company | EV | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Start Free Trial| When was Intuitive Machines founded? | Intuitive Machines was founded in 2021. |
| Where is Intuitive Machines headquartered? | Intuitive Machines is headquartered in United States of America. |
| How many employees does Intuitive Machines have? | As of today, Intuitive Machines has 435 employees. |
| Who is the CEO of Intuitive Machines? | Intuitive Machines's CEO is Mr. Stephen Altemus. |
| Is Intuitive Machines publicy listed? | Yes, Intuitive Machines is a public company listed on NAS. |
| What is the stock symbol of Intuitive Machines? | Intuitive Machines trades under LUNR ticker. |
| When did Intuitive Machines go public? | Intuitive Machines went public in 2023. |
| Who are competitors of Intuitive Machines? | Similar companies to Intuitive Machines include e.g. Droneshield, Apollo Micro Systems, Hindustan Aeronautics, Paras Defence & Space. |
| What is the current market cap of Intuitive Machines? | Intuitive Machines's current market cap is $958M |
| What is the current revenue of Intuitive Machines? | Intuitive Machines's last 12-month revenue is $245M. |
| What is the current EBITDA of Intuitive Machines? | Intuitive Machines's last 12-month EBITDA is -$34.0M. |
| What is the current EV/Revenue multiple of Intuitive Machines? | Current revenue multiple of Intuitive Machines is 3.2x. |
| What is the current EV/EBITDA multiple of Intuitive Machines? | Current EBITDA multiple of Intuitive Machines is -23.4x. |
| What is the current revenue growth of Intuitive Machines? | Intuitive Machines revenue growth between 2023 and 2024 was 187%. |
| Is Intuitive Machines profitable? | Yes, Intuitive Machines is EBITDA-positive (as of the last 12 months). |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
