Q: What is Intuitive Machines, Inc. Class A Common Stock's WACC?

Intuitive Machines, Inc. Class A Common Stock (LUNR) has a Weighted Average Cost of Capital (WACC) of 6.10%. This is calculated using a Cost of Equity of 6.10% (via CAPM with a beta of 0.14) and a pre-tax Cost of Debt of 5.00%, with an equity weight of 100.00% in the capital structure.

Q: Is Intuitive Machines, Inc. Class A Common Stock's WACC high or low?

Intuitive Machines, Inc. Class A Common Stock's WACC of 6.10% is below the typical range of 8-12% for most companies, indicating relatively low cost of capital and lower risk. WACC is used as the discount rate in DCF valuations — a lower WACC results in higher present values of future cash flows.

Q: How is Intuitive Machines, Inc. Class A Common Stock's WACC calculated?

Intuitive Machines, Inc. Class A Common Stock's WACC is calculated using the formula: WACC = (E/V × Re) + (D/V × Rd × (1-T)). The Cost of Equity (Re) of 6.10% is derived from the CAPM model using a beta of 0.14. The pre-tax Cost of Debt (Rd) is 5.00%. The capital structure is 100.00% equity and 0.00% debt.

Question 1

What is Intuitive Machines, Inc. Class A Common Stock's WACC?

Accepted Answer

Intuitive Machines, Inc. Class A Common Stock（LUNR） WACC 解读

Intuitive Machines, Inc. Class A Common Stock（LUNR）当前估算的 WACC 为 6.10%。其中股权成本为 6.10%，税前债务成本为 5.00%，股权权重为 100.00%。这个折现率可以直接作为 DCF 估值和资本结构判断的起点。

处于相对较低区间，通常意味着资本成本较低、估值折现压力更小。

Question 2

Is Intuitive Machines, Inc. Class A Common Stock's WACC high or low?

Accepted Answer

Intuitive Machines, Inc. Class A Common Stock（LUNR） WACC 解读

Intuitive Machines, Inc. Class A Common Stock（LUNR）当前估算的 WACC 为 6.10%。其中股权成本为 6.10%，税前债务成本为 5.00%，股权权重为 100.00%。这个折现率可以直接作为 DCF 估值和资本结构判断的起点。

处于相对较低区间，通常意味着资本成本较低、估值折现压力更小。

Question 3

How is Intuitive Machines, Inc. Class A Common Stock's WACC calculated?

Accepted Answer

Intuitive Machines, Inc. Class A Common Stock（LUNR） WACC 解读

Intuitive Machines, Inc. Class A Common Stock（LUNR）当前估算的 WACC 为 6.10%。其中股权成本为 6.10%，税前债务成本为 5.00%，股权权重为 100.00%。这个折现率可以直接作为 DCF 估值和资本结构判断的起点。

处于相对较低区间，通常意味着资本成本较低、估值折现压力更小。

Intuitive Machines, Inc. Class A Common Stock (LUNR) — WACC 分析

WACC 构成

解读

Intuitive Machines, Inc. Class A Common Stock（LUNR）WACC：6.10%

WACC计算器

Intuitive Machines, Inc. Class A Common Stock（LUNR） WACC 解读

LUNR 公司分析

LUNR DCF 估值

继续做同行对比