Uranium Energy Corp. (UEC) DCF Valuation

Uranium Energy Corp. (UEC) DCF Valuation
  • ✓ Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets
  • ✓ Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur
  • ✓ Pré-Construits Pour Une Utilisation Rapide Et Efficace
  • ✓ Aucune Expertise N'Est Requise; Facile À Suivre

Uranium Energy Corp. (UEC) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Simplify Uranium Energy Corp. (UEC) valuation with this customizable DCF Calculator! Featuring real Uranium Energy Corp. (UEC) financials and adjustable forecast inputs, you can test scenarios and uncover Uranium Energy Corp. (UEC) fair value in minutes.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020		 AY2
2021		 AY3
2022		 AY4
2023		 AY5
2024		 FY1
2025		 FY2
2026		 FY3
2027		 FY4
2028		 FY5
2029
Revenue .0 .0 23.2 164.4 .2 .2 .2 .2 .2 .2
Revenue Growth, % 0 0 0 609.77 -99.86 0.03406554 0.03406554 0.03406554 0.03406554 0.03406554
EBITDA -10.8 -11.5 8.1 .4 -31.2 .1 .1 .1 .1 .1
EBITDA, % 100 100 35.17 0.22812 -13948.66 27.08 27.08 27.08 27.08 27.08
Depreciation .3 .4 1.4 2.0 2.2 .1 .1 .1 .1 .1
Depreciation, % 100 100 5.95 1.22 974.55 61.43 61.43 61.43 61.43 61.43
EBIT -11.2 -11.9 6.8 -1.6 -33.4 .1 .1 .1 .1 .1
EBIT, % 100 100 29.21 -0.99277 -14923.21 25.64 25.64 25.64 25.64 25.64
Total Cash 5.1 44.3 32.5 45.6 156.3 .2 .2 .2 .2 .2
Total Cash, percent .0 .0 .0 .0 .1 .0 .0 .0 .0 .0
Account Receivables .0 .0 .0 .0 .0
Account Receivables, % 100 100 0 0 0
Inventories .2 29.2 66.6 6.2 75.8 .2 .2 .2 .2 .2
Inventories, % 100 100 287.42 3.78 33854.02 80.76 80.76 80.76 80.76 80.76
Accounts Payable 1.9 1.3 2.0 5.6 15.0 .1 .1 .1 .1 .1
Accounts Payable, % 100 100 8.72 3.39 6713.39 62.42 62.42 62.42 62.42 62.42
Capital Expenditure -.2 -.2 -1.2 -.7 -3.4 .0 .0 .0 .0 .0
Capital Expenditure, % 100 100 -5.22 -0.39905 -1530.36 -21.12 -21.12 -21.12 -21.12 -21.12
Tax Rate, % 14.7 14.7 14.7 14.7 14.7 14.7 14.7 14.7 14.7 14.7
EBITAT -11.2 -11.9 6.8 -2.2 -28.5 .1 .1 .1 .1 .1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -9.4 -41.3 -29.7 63.1 -89.9 60.8 .1 .1 .1 .1
WACC, % 13.11 13.11 13.11 13.11 13.11 13.11 13.11 13.11 13.11 13.11
PV UFCF
SUM PV UFCF 54.1
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 0
Terminal Value 1
Present Terminal Value 1
Enterprise Value 55
Net Debt -88
Equity Value 142
Diluted Shares Outstanding, MM 397
Equity Value Per Share 0.36

What You Will Receive

  • Pre-Filled Financial Model: Uranium Energy Corp. (UEC)’s actual data enables accurate DCF valuation.
  • Comprehensive Forecast Control: Modify revenue growth, margins, WACC, and other essential drivers.
  • Instantaneous Calculations: Automatic updates ensure you see results in real-time as you make adjustments.
  • Investor-Ready Template: A polished Excel file crafted for professional-level valuation.
  • Customizable and Reusable: Designed for adaptability, facilitating repeated use for in-depth forecasts.

Key Features

  • Real-Life UEC Data: Pre-filled with Uranium Energy Corp.'s historical financials and future projections.
  • Fully Customizable Inputs: Modify revenue growth rates, profit margins, WACC, tax rates, and capital expenditures.
  • Dynamic Valuation Model: Automatic updates to Net Present Value (NPV) and intrinsic value based on your adjustments.
  • Scenario Testing: Develop multiple forecast scenarios to evaluate various valuation outcomes.
  • User-Friendly Design: Intuitive, organized, and tailored for both professionals and newcomers.

How It Works

  1. Download the Template: Gain immediate access to the Excel-based UEC DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and more.
  3. Instant Calculations: The model automatically recalculates Uranium Energy Corp.’s intrinsic value.
  4. Test Scenarios: Experiment with various assumptions to assess potential valuation changes.
  5. Analyze and Decide: Utilize the results to inform your investment or financial analysis.

Why Choose This Calculator for Uranium Energy Corp. (UEC)?

  • User-Friendly Interface: Perfect for both novices and seasoned users.
  • Customizable Parameters: Adjust inputs effortlessly to suit your financial analysis.
  • Real-Time Feedback: Observe immediate changes in Uranium Energy Corp.’s valuation with input adjustments.
  • Preloaded Data: Comes equipped with Uranium Energy Corp.’s latest financial information for swift evaluations.
  • Relied Upon by Experts: Favored by investors and analysts for making well-informed choices.

Who Should Use This Product?

  • Investors: Evaluate Uranium Energy Corp. (UEC) for informed stock trading decisions.
  • CFOs and Financial Analysts: Optimize valuation methodologies and assess future projections.
  • Startup Founders: Gain insights into how leading energy companies like Uranium Energy Corp. (UEC) are valued.
  • Consultants: Provide comprehensive valuation analyses and reports for clients.
  • Students and Educators: Utilize current industry data to explore and teach valuation strategies.

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled Uranium Energy Corp. (UEC) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
  • DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
  • Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
  • Key Ratios: Includes profitability, leverage, and efficiency ratios for Uranium Energy Corp. (UEC).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.

No products were found matching.