UUUU - AMEX
Energy Fuels Inc.
$18.00
-0.39%Energy Fuels Inc., together with its subsidiaries, engages in the extraction, recovery, exploration, and sale of conventional and in situ uranium recovery in the United States. The company owns and operates the Nichols Ranch project, the Jane Dough property, and the Hank project located in Wyoming; and the Alta Mesa project located in Texas, as well as White Mesa Mill in Utah. It also holds interests in uranium and uranium/vanadium properties and projects in various stages of exploration, permitting, and evaluation located in Utah, Wyoming, Arizona, New Mexico, and Colorado. The company was formerly known as Volcanic Metals Exploration Inc. and changed its name to Energy Fuels Inc. in May 2006. Energy Fuels Inc. was incorporated in 1987 and is headquartered in Lakewood, Colorado.
At a Glance
Live SnapshotEnergy Fuels Inc. Fair Value Envelope
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
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 | -$60.8M | -$41.3M | -$28.1M | -$19.1M | -$13.0M | -$8.8M | -$6.0M | -$4.1M | -$2.8M | -$1.9M |
| Maintenance CapEx | -$2.6M | -$1.8M | -$1.2M | -$821.0K | -$557.8K | -$379.0K | -$257.5K | -$175.0K | -$118.9K | -$80.8K |
| Owner Earnings | -$63.4M | -$43.1M | -$29.3M | -$19.9M | -$13.5M | -$9.2M | -$6.2M | -$4.2M | -$2.9M | -$2.0M |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | -$58.7M | -$36.9M | -$23.2M | -$14.6M | -$9.2M | -$5.8M | -$3.6M | -$2.3M | -$1.4M | -$906.5K |
Related Guides
Continue your UUUU research with focused valuation guides.
Research Paths
Snapshot
Start with context, operating signals, and key market metrics.
Value Model
Stress test fair value across bear, base, and bull assumptions.
Statements
Validate revenue quality, margins, and balance sheet durability.
Earnings Call
Read management commentary and compare it with reported outcomes.
Dividends
Check payout sustainability and long-term distribution behavior.
Analyst Expectations
Review consensus spread and where estimate risk is concentrated.