UEC
Uranium Energy Corp
Price:  
6.32 
USD
Volume:  
11,211,233
United States | Oil, Gas & Consumable Fuels

UEC DCF Valuation - Growth Exit 5Y

-144.4 %
Upside

What is the DCF valuation of UEC?

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%.

Is UEC a buy or a sell?

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 Rate7.0% - 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%
6.32 USD
Stock Price
(2.81) USD
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

UEC DCF Valuation: Revenue & Expenses Forecast

(USD in millions)Projections
07-202407-202507-202607-202707-202807-2029
Revenue000000
% Growth
100%3%2%2%2%2%
Cost of goods sold(0)(0)(0)(0)(0)(0)
% of Revenue83%79%75%72%68%65%
Selling, G&A expenses(22)(23)(23)(24)(24)(24)
% of Revenue9832%9832%9832%9832%9832%9832%
Research & Development(32)(33)(34)(35)(35)(36)
% of Revenue14457%14457%14457%14457%14457%14457%
Net interest & other expenses202121212222
% of Revenue8980%8980%8980%8980%8980%8980%
Tax expense500000
Tax rate-15%0%0%0%0%0%
Net profit(29)(35)(36)(37)(37)(38)
% Margin-13045%-3513%-3582%-3653%-3725%-3799%