HUSA - AMEX

Houston American Energy Corp.

Houston American Energy Corp.

HUSAยทAMEX

$2.16

+0.0000%
EnergyOil & Gas Exploration & Production

Houston American Energy Corp., an independent oil and gas company, engages in the exploration, development, and production of natural gas, crude oil, and condensate in the United States. Its oil and gas properties are located primarily in the Texas Permian Basin, the onshore Texas and Louisiana Gulf Coast region, and in the South American country of Colombia. As of December 31, 2021, the company owned interests in four gross wells. Houston American Energy Corp. was incorporated in 2001 and is based in Houston, Texas.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$74.23M
EPS-7.3000
P/E Ratio-1.71
Earnings Date02/23/2026
Houston American Energy Corp.

Houston American Energy Corp. Fair Value Envelope

HUSA ยท AMEX

Our analysis suggests that HUSA has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $2.16, this represents a potential HIDDEN relative to our calculated worth for Houston American Energy Corp..

HIDDEN
Intrinsic Value
Current Price: $2.16

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value-$1.3M
+ Cash & Equivalents$3.0M
Firm Value$1.6M
- Debt$71.1K
Equity Value$1.6M
/ Shares Outstanding34,367,204B
DCF Value$0
OVERVALUED BY 98%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
-$768.3K
-$384.1K
-$192.1K
-$96.0K
-$48.0K
-$24.0K
-$12.0K
-$6.0K
-$3.0K
-$1.5K
Maintenance CapEx
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
Owner Earnings
-$768.3K
-$384.1K
-$192.1K
-$96.0K
-$48.0K
-$24.0K
-$12.0K
-$6.0K
-$3.0K
-$1.5K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$711.3K
-$329.3K
-$152.5K
-$70.6K
-$32.7K
-$15.1K
-$7.0K
-$3.2K
-$1.5K
-$695
Terminal Value represents 0.0% of Enterprise Value
Negative Owner Earnings
This company generates negative free cash flow. Consider adjusting maintenance CapEx percentage or check the financial data.

Related Guides

Blog Categories

Continue your HUSA research with focused valuation guides.

DCF Modeling

Improve assumptions for intrinsic value accuracy.

Forecasting

Calibrate growth paths and terminal value behavior.

WACC

Refine discount-rate logic for valuation quality.

Cost of Capital

Match risk profile to expected return assumptions.

Research Paths

Pick your next lens
1

Snapshot

Start with context, operating signals, and key market metrics.

2

Value Model

Stress test fair value across bear, base, and bull assumptions.

3

Statements

Validate revenue quality, margins, and balance sheet durability.

4

Earnings Call

Read management commentary and compare it with reported outcomes.

5

Dividends

Check payout sustainability and long-term distribution behavior.

6

Analyst Expectations

Review consensus spread and where estimate risk is concentrated.