FEAM - NASDAQ

5E Advanced Materials Inc.

5E Advanced Materials Inc.

FEAMยทNASDAQ

$2.13

+0.0000%
Basic MaterialsConstruction Materials

5E Advanced Materials Inc. engages in the exploration and development of mineral properties in Australia and the United States. The company primarily explores for borates and lithium deposits. It focuses on the Fort Cady project located in Southern California. The company was formerly known as American Pacific Borates Limited. 5E Advanced Materials Inc. was incorporated in 2016 and is headquartered in Houston, Texas.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$50.08M
EPS-3.9500
P/E Ratio-0.89
Earnings Date02/17/2026
5E Advanced Materials Inc.

5E Advanced Materials Inc. Fair Value Envelope

FEAM ยท NASDAQ

Our analysis suggests that FEAM has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $2.13, this represents a potential HIDDEN relative to our calculated worth for 5E Advanced Materials Inc..

HIDDEN
Intrinsic Value
Current Price: $2.13

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-$762.3M
+ Cash & Equivalents$3.8M
Firm Value-$758.5M
- Debt$215.0K
Equity Value-$758.7M
/ Shares Outstanding22,432,748B
DCF Value-$34
OVERVALUED BY 1688%

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
-$30.8M
-$40.1M
-$52.2M
-$68.0M
-$88.5M
-$115.3M
-$150.2M
-$195.5M
-$254.7M
-$331.6M
Maintenance CapEx
-$32.3K
-$42.1K
-$54.8K
-$71.3K
-$92.9K
-$121.0K
-$157.5K
-$205.1K
-$267.2K
-$347.9K
Owner Earnings
-$30.8M
-$40.1M
-$52.3M
-$68.1M
-$88.6M
-$115.4M
-$150.3M
-$195.8M
-$254.9M
-$332.0M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$28.5M
-$34.4M
-$41.5M
-$50.0M
-$60.3M
-$72.7M
-$87.7M
-$105.8M
-$127.5M
-$153.8M
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 FEAM 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.