SpaceX (SPCX) trades above the fair value estimate shown here. At $192.50 versus a $164.00 estimate, that is a 15% downside.
- Price
- $192.50
- Fair value estimate
- $164.00
- Upside
- -15%
- Market cap
- $2.52T
- P/S (TTM)
- 130.6×
Space Exploration Technologies (SpaceX)
Test your own valuation assumptions in the free Studio preview. Try the free valuation preview
Overview
Thesis
Key Metrics
Valuation
| Ticker | Mkt Cap | P/E | P/S | EV/EBITDA | Rev Growth | Gross Mgn | Net Mgn |
|---|---|---|---|---|---|---|---|
| SPCX | $2.52T | – | 130.6× | 286.1× | +15.0% | 49.0% | -48.5% |
| RKLB | $68.26B | – | 100.4× | – | +64.0% | 37.0% | -27.0% |
| ASTS | $33.99B | – | 400.2× | – | +1952.0% | 45.0% | 0.0% |
| LUNR | $4.13B | – | 12.4× | – | +199.0% | 10.0% | -33.0% |
| BA | $180.48B | 90.1× | 2.0× | – | +14.0% | 5.0% | 2.0% |
| LMT | $122.28B | 26.2× | 1.6× | 17.6× | 0.0% | 10.0% | 6.0% |
| RTX | $247.30B | 34.5× | 2.7× | 18.4× | +9.0% | 20.0% | 8.0% |
Financials
| Line Item | FY23 | FY24 | FY25 |
|---|---|---|---|
| Total Revenue | 10,387 | 14,015 | 18,674 |
| Cost of Revenue | 6,110 | 7,996 | 9,451 |
| Gross Profit | 4,277 | 6,019 | 9,223 |
| Operating Income | 507.0 | 742.0 | (2,064) |
| EBITDA | (663.0) | 5,646 | 4,427 |
| Net Income | (4,628) | 791.0 | (4,937) |
| Diluted EPS | -0.44 | 0.00 | -0.51 |
| Line Item | FY24 | FY25 |
|---|---|---|
| Cash & Equivalents | 11,385 | 24,747 |
| Total Assets | 57,062 | 92,079 |
| Total Debt | 14,175 | 23,318 |
| Total Liabilities | 31,258 | 50,754 |
| Shareholders' Equity | 25,804 | 41,325 |
| Shares Out. (M) | 13,076 | 13,076 |
| Line Item | FY23 | FY24 | FY25 |
|---|---|---|---|
| Operating Cash Flow | 4,520 | 5,776 | 6,785 |
| Capital Expenditure | (4,415) | (11,163) | (20,906) |
| Free Cash Flow | 105.0 | (5,387) | (14,121) |
| Investing Cash Flow | (4,867) | (10,796) | (19,575) |
| Financing Cash Flow | 422.0 | 11,830 | 26,350 |
Catalysts
Risks
| Risk | Category | Severity | Probability | Impact on Thesis |
|---|---|---|---|---|
| December lock-up expiry | Supply / liquidity | Critical | High | Per the prospectus, pre-IPO holders are under a 180-day lock-up expiring in early December 2026, subject to timed automatic releases. When that supply meets a thin tradeable float, the price can fall sharply absent new fundamental support. |
| Extreme valuation | Valuation | High | High | Roughly 130.6x sales and 32x book on an unprofitable company leave no margin for error; a growth slowdown or risk-off move can compress the multiple quickly. |
| Operating losses and cash burn | Financial | High | Medium | A -41.6% operating margin, -48.5% net margin and -$14.1B free cash flow burn through cash; the path to profitability depends on Starship and Starlink scaling. |
| Key-man and governance | Governance | High | Medium | Founder-CEO control with insiders near 19% and institutions near 0% concentrates governance; Elon Musk's attention is split across several companies. |
| Options-driven volatility | Market structure | High | High | Listed options are reported to begin around mid-June; on a thin float, option hedging and far-out-of-the-money call buying can magnify price swings in both directions. |
| Consensus below price | Valuation | Medium | Medium | The mean analyst target of $164 is below the current price, so even bullish coverage implies downside on fundamentals. |
Technical Snapshot
Ownership & Insider Activity
Peer Comparison
| Ticker | Mkt Cap | P/E | P/S | EV/EBITDA | Rev Growth | Gross Mgn | Net Mgn |
|---|---|---|---|---|---|---|---|
| SPCX | $2.52T | – | 130.6× | 286.1× | +15.0% | 49.0% | -48.5% |
| RKLB | $68.26B | – | 100.4× | – | +64.0% | 37.0% | -27.0% |
| ASTS | $33.99B | – | 400.2× | – | +1952.0% | 45.0% | 0.0% |
| LUNR | $4.13B | – | 12.4× | – | +199.0% | 10.0% | -33.0% |
| BA | $180.48B | 90.1× | 2.0× | – | +14.0% | 5.0% | 2.0% |
| LMT | $122.28B | 26.2× | 1.6× | 17.6× | 0.0% | 10.0% | 6.0% |
| RTX | $247.30B | 34.5× | 2.7× | 18.4× | +9.0% | 20.0% | 8.0% |
Research Notes
Sources
SpaceX valuation questions
Is SpaceX (SPCX) stock undervalued?
Against the fair value estimate shown on this page, SpaceX trades above: $192.50 today versus a $164.00 estimate, about -15%. The methodology and per-scenario sources are set out in the Valuation section. Treat it as research, not advice, and do your own homework.
What is SpaceX's fair value?
The fair value estimate shown for SPCX is $164.00. Its valuation scenarios span bear $149.34, base $164.00, bull $193.00. See the Valuation section for the basis of each.
What is SpaceX's market cap?
SpaceX (SPCX) has a market capitalization (its market value, often searched as "net worth") of $2.52T, and an enterprise value of $2.53T.
What is the bull and bear case for SPCX?
Valuation scenarios: bull $193.00, base $164.00, bear $149.34. Each reflects a distinct set of assumptions; the drivers and sources are detailed in the Valuation section above.