As of 2024-12-12, the Intrinsic Value of Centrus Energy Corp (LEU) is
119.10 USD. This LEU valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 75.11 USD, the upside of Centrus Energy Corp is
58.60%.
The range of the Intrinsic Value is 81.86 - 238.09 USD
119.10 USD
Intrinsic Value
LEU Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
81.86 - 238.09 |
119.10 |
58.6% |
| DCF (Growth 10y) |
94.50 - 259.90 |
134.29 |
78.8% |
| DCF (EBITDA 5y) |
76.95 - 100.09 |
93.59 |
24.6% |
| DCF (EBITDA 10y) |
96.67 - 134.01 |
119.63 |
59.3% |
| Fair Value |
135.67 - 135.67 |
135.67 |
80.63% |
| P/E |
67.29 - 97.31 |
75.07 |
-0.1% |
| EV/EBITDA |
47.75 - 77.01 |
62.18 |
-17.2% |
| EPV |
53.82 - 76.84 |
65.33 |
-13.0% |
| DDM - Stable |
49.77 - 206.10 |
127.93 |
70.3% |
| DDM - Multi |
73.24 - 241.92 |
113.17 |
50.7% |
LEU Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,231.80 |
| Beta |
1.20 |
| Outstanding shares (mil) |
16.40 |
| Enterprise Value (mil) |
1,176.60 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.00% |
| Cost of Debt |
5.00% |
| WACC |
7.61% |