The Discounted Cash Flow (DCF) valuation of Uranium Energy Corp (UEC) is (2.81) USD. With the latest stock price at 6.32 USD, the upside of Uranium Energy Corp based on DCF is -144.4%.
Based on the latest price of 6.32 USD and our DCF valuation, Uranium Energy Corp (UEC) is a sell. Selling UEC stocks now will result in a potential gain of 144.4%.
Note: valuation result may not be accurate due to the company's negative earnings.
Range | Selected | |
WACC / Discount Rate | 7.0% - 9.6% | 8.3% |
Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
Fair Price | (6.07) - (1.83) | (2.81) |
Upside | -196.0% - -129.0% | -144.4% |
(USD in millions) | Projections | |||||
07-2024 | 07-2025 | 07-2026 | 07-2027 | 07-2028 | 07-2029 | |
Revenue | 0 | 0 | 0 | 0 | 0 | 0 |
% Growth | 100% | 3% | 2% | 2% | 2% | 2% |
Cost of goods sold | (0) | (0) | (0) | (0) | (0) | (0) |
% of Revenue | 83% | 79% | 75% | 72% | 68% | 65% |
Selling, G&A expenses | (22) | (23) | (23) | (24) | (24) | (24) |
% of Revenue | 9832% | 9832% | 9832% | 9832% | 9832% | 9832% |
Research & Development | (32) | (33) | (34) | (35) | (35) | (36) |
% of Revenue | 14457% | 14457% | 14457% | 14457% | 14457% | 14457% |
Net interest & other expenses | 20 | 21 | 21 | 21 | 22 | 22 |
% of Revenue | 8980% | 8980% | 8980% | 8980% | 8980% | 8980% |
Tax expense | 5 | 0 | 0 | 0 | 0 | 0 |
Tax rate | -15% | 0% | 0% | 0% | 0% | 0% |
Net profit | (29) | (35) | (36) | (37) | (37) | (38) |
% Margin | -13045% | -3513% | -3582% | -3653% | -3725% | -3799% |