U.S. Energy Corp.

U.S. Energy Corp.

USEGยทNASDAQ

$1.12

-22%
EnergyOil & Gas Exploration & Production

U.S. Energy Corp., an independent energy company, focuses on the acquisition, exploration, and development of oil and natural gas properties in the continental United States. It holds interests in various oil and gas properties in the Williston Basin in North Dakota; the Permian Basin in New Mexico; and Texas. As of December 31, 2021, the company had an estimated proved reserves of 1,344,626 barrel of oil equivalent; oil and natural gas leases covered 89,846 gross acres and 5,757 net acres; and 146 gross producing wells. U.S. Energy Corp. was incorporated in 1966 and is based in Houston, Texas.

At a Glance

Live Snapshot
Market Cap$40.15M
EPS-0.9600
P/E Ratio-1.69
Earnings Date03/12/2026
U.S. Energy Corp.

U.S. Energy Corp. Fair Value Envelope

USEG ยท NASDAQ

Our analysis suggests that USEG has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $1.1205, this represents a potential HIDDEN relative to our calculated worth for U.S. Energy Corp..

Intrinsic Value
Current Price: $1.1205

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$2.6M
+ Cash & Equivalents$7.7M
Firm Value$10.3M
- Debt$611.0K
Equity Value$9.7M
/ Shares Outstanding35,833,800B
DCF Value$0
OVERVALUED BY 76%

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
$2.3M
$1.1M
$573.4K
$286.7K
$143.3K
$71.7K
$35.8K
$17.9K
$9.0K
$4.5K
Maintenance CapEx
-$791.2K
-$395.6K
-$197.8K
-$98.9K
-$49.5K
-$24.7K
-$12.4K
-$6.2K
-$3.1K
-$1.5K
Owner Earnings
$1.5M
$751.2K
$375.6K
$187.8K
$93.9K
$46.9K
$23.5K
$11.7K
$5.9K
$2.9K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$1.4M
$644.0K
$298.1K
$138.0K
$63.9K
$29.6K
$13.7K
$6.3K
$2.9K
$1.4K
Terminal Value represents 0.9% of Enterprise Value