As of 2026-06-01, the Intrinsic Value of United States Antimony Corp (UAMY) is 0.67 USD. This UAMY valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 8.98 USD, the upside of United States Antimony Corp is -92.60%.
The range of the Intrinsic Value is 0.58 - 0.76 USD
Based on its market price of 8.98 USD and our intrinsic valuation, United States Antimony Corp (UAMY) is overvalued by 92.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (9.87) - (0.62) | (1.29) | -114.4% |
| DCF (Growth 10y) | (0.37) - (5.34) | (0.73) | -108.2% |
| DCF (EBITDA 5y) | 0.58 - 0.76 | 0.67 | -92.6% |
| DCF (EBITDA 10y) | 0.87 - 1.27 | 1.06 | -88.2% |
| Fair Value | -0.15 - -0.15 | -0.15 | -101.69% |
| P/E | (0.22) - (0.30) | (0.27) | -103.0% |
| EV/EBITDA | (0.13) - 0.70 | 0.20 | -97.8% |
| EPV | (0.91) - (1.25) | (1.08) | -112.0% |
| DDM - Stable | (0.54) - (8.97) | (4.76) | -153.0% |
| DDM - Multi | 0.23 - 2.94 | 0.43 | -95.3% |
| Market Cap (mil) | 1,287.46 |
| Beta | 0.94 |
| Outstanding shares (mil) | 143.37 |
| Enterprise Value (mil) | 1,257.16 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.10% |
| Cost of Debt | 9.33% |
| WACC | 6.10% |