LEU
Centrus Energy Corp
Price:  
41.39 
USD
Volume:  
300,116.00
United States | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LEU Intrinsic Value

%
Upside

As of 2024-03-05, the Intrinsic Value of Centrus Energy Corp (LEU) is 74.22 USD. This LEU valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 41.39 USD, the upside of Centrus Energy Corp is %.

The range of the Intrinsic Value is 57.79 - 109.16 USD

41.39 USD
Stock Price
74.22 USD
Intrinsic Value
Intrinsic Value Details

LEU Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 57.79 - 109.16 74.22 79.3%
DCF (Growth 10y) 67.61 - 123.02 85.47 106.5%
DCF (EBITDA 5y) 40.93 - 50.55 45.54 10.0%
DCF (EBITDA 10y) 53.23 - 66.81 59.56 43.9%
Fair Value 134.57 - 134.57 134.57 225.12%
P/E 22.61 - 41.45 34.84 -15.8%
EV/EBITDA 29.69 - 38.84 34.38 -16.9%
EPV 58.12 - 75.27 66.69 61.1%
DDM - Stable 43.77 - 121.96 82.86 100.2%
DDM - Multi 51.09 - 113.57 70.80 71.1%

LEU Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 649.00
Beta 0.74
Outstanding shares (mil) 15.68
Enterprise Value (mil) 606.60
Market risk premium 4.60%
Cost of Equity 8.29%
Cost of Debt 5.00%
WACC 7.57%