FMP
Spire Global, Inc.
SPIR
NYSE
Spire Global, Inc. develops a hardware and intelligent analytics platform that tracks the oceans, skies, and weather. It serves maritime, weather, aviation, space services, earth intelligence, and federal industries. Spire Global, Inc. has a strategic partnership with TAC Index Limited. Spire Global, Inc. was formerly known as Nanosatisfi, Inc. and changed its name to Spire Global, Inc. in July 2014. The company was incorporated in 2012 and is based in San Francisco, California with additional offices in Boulder, Colorado; Washington, D.C.; Glasgow, United Kingdom; Luxembourg; and Singapore.
10.64 USD
1.02 (9.59%)
Free Cash Flow
Year
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
Revenue
28.49M
43.38M
80.27M
105.7M
110.45M
158.35M
227.03M
325.5M
466.67M
669.06M
Revenue %
-
52.25
85.06
31.69
4.49
43.37
43.37
43.37
43.37
Operating Cash Flow
-14.77M
-57.97M
-47.82M
-23.62M
-18.45M
-79.33M
-113.74M
-163.06M
-233.78M
-335.18M
Operating Cash Flow %
-51.85
-133.66
-59.58
-22.35
-16.71
-50.1
-50.1
-50.1
-50.1
Cap Ex
-10.41M
-15.59M
-18.91M
-30.04M
-26.58M
-47.04M
-67.45M
-96.7M
-138.64M
-198.76M
Cap Ex %
-36.56
-35.94
-23.56
-28.42
-24.07
-29.71
-29.71
-29.71
-29.71
Free Cash Flow
-25.19M
-73.56M
-66.73M
-53.66M
-45.03M
-126.37M
-181.18M
-259.76M
-372.42M
-533.94M
Weighted Average Cost Of Capital
Price
10.64
Beta
Diluted Shares Outstanding
24.16M
Costof Debt
18.82
Tax Rate
After Tax Cost Of Debt
18.82
Risk Free Rate
Market Risk Premium
Cost Of Equity
Total Debt
108.15M
Total Equity
257.06M
Total Capital
365.21M
Debt Weighting
29.61
Equity Weighting
70.39
Wacc
16.37
Build Up Free Cash Flow
Year
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
Revenue
28.49M
43.38M
80.27M
105.7M
110.45M
158.35M
227.03M
325.5M
466.67M
669.06M
Operating Cash Flow
-14.77M
-57.97M
-47.82M
-23.62M
-18.45M
-79.33M
-113.74M
-163.06M
-233.78M
-335.18M
Cap Ex
-10.41M
-15.59M
-18.91M
-30.04M
-26.58M
-47.04M
-67.45M
-96.7M
-138.64M
-198.76M
Free Cash Flow
-25.19M
-73.56M
-66.73M
-53.66M
-45.03M
-126.37M
-181.18M
-259.76M
-372.42M
-533.94M
Wacc
16.37
16.37
16.37
16.37
16.37
Pv Lfcf
-108.6M
-133.8M
-164.86M
-203.12M
-250.25M
Sum Pv Lfcf
-860.63M
Terminal Value
Growth In Perpetuity Method
Long Term Growth Rate
Wacc
16.37
Free Cash Flow T1
-544.62M
Terminal Value
-3.79B
Present Terminal Value
-1.78B
Intrinsic Value
Enterprise Value
-2.64B
Net Debt
88.95M
Equity Value
-2.73B
Diluted Shares Outstanding
24.16M
Equity Value Per Share
-112.85
Projected DCF
-112.85 1.094%
