ASPI - NASDAQ

ASP Isotopes Inc. Common Stock

ASP Isotopes Inc. Common Stock

ASPIยทNASDAQ

$7.97

+5.6%
Basic MaterialsChemicals

ASP Isotopes Inc., a pre-commercial stage advanced materials company, focuses on the production, distribution, marketing, and sale of isotopes. It develops Molybdenum-100, a non-radioactive isotope for the medical industry; Carbon-14; and Silicon-28. The company also Uranium-235, an isotope of uranium for carbon-free energy industry. ASP Isotopes Inc. was incorporated in 2021 and is based in Boca Raton, Florida.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$662.29M
EPS-2.1100
P/E Ratio-3.78
Earnings Date08/14/2026
ASP Isotopes Inc. Common Stock

ASP Isotopes Inc. Common Stock Fair Value Envelope

ASPI ยท NASDAQ

Our analysis suggests that ASPI has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $7.97, this represents a potential HIDDEN relative to our calculated worth for ASP Isotopes Inc. Common Stock.

HIDDEN
Intrinsic Value
Current Price: $7.97

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-$34.2M
+ Cash & Equivalents$285.6M
Firm Value$251.3M
- Debt$216.0M
Equity Value$35.4M
/ Shares Outstanding91,955,293B
DCF Value$0
OVERVALUED BY 95%

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
-$18.9M
-$9.4M
-$4.7M
-$2.4M
-$1.2M
-$590.3K
-$295.2K
-$147.6K
-$73.8K
-$36.9K
Maintenance CapEx
-$965.4K
-$482.7K
-$241.4K
-$120.7K
-$60.3K
-$30.2K
-$15.1K
-$7.5K
-$3.8K
-$1.9K
Owner Earnings
-$19.9M
-$9.9M
-$5.0M
-$2.5M
-$1.2M
-$620.5K
-$310.2K
-$155.1K
-$77.6K
-$38.8K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$18.4M
-$8.5M
-$3.9M
-$1.8M
-$844.6K
-$391.0K
-$181.0K
-$83.8K
-$38.8K
-$18.0K
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 ASPI 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.