United States Antimony Corporation

United States Antimony Corporation

UAMYยทNYSE

$8.65

-5.6%
Basic MaterialsIndustrial Materials

United States Antimony Corporation produces and sells antimony, silver, gold, and zeolite products in the United States and Canada. The company's Antimony division offers antimony oxide that is primarily used in conjunction with a halogen to form a synergistic flame retardant system for plastics, rubber, fiberglass, textile goods, paints, coatings, and paper. Its antimony oxide is also used as a color fastener in paints; as a catalyst for the production of polyester resins for fibers and films; as a catalyst for the production of polyethelene pthalate in plastic bottles; as a phosphorescent agent in fluorescent light bulbs; and as an opacifier for porcelains. In addition, this division offers sodium antimonite; and antimony metal for use in bearings, storage batteries, and ordnance; and precious metals. The company's Zeolite division provides zeolite deposits for soil amendment and fertilizer, water filtration, sewage treatment, nuclear waste and other environmental cleanup, odor control, gas separation, and animal nutrition applications. Its zeolite products also have applications in catalysts, petroleum refining, concrete, solar energy and heat exchange, desiccants, pellet binding, horse and kitty litter, and floor cleaners, as well as carriers for insecticides, pesticides, and herbicides. United States Antimony Corporation was founded in 1968 and is based in Thompson Falls, Montana.

At a Glance

Live Snapshot
Market Cap$1.28B
EPS-0.0352
P/E Ratio-245.74
Earnings Date08/11/2026
United States Antimony Corporation

United States Antimony Corporation Fair Value Envelope

UAMY ยท NYSE

Our analysis suggests that UAMY has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $8.65, this represents a potential HIDDEN relative to our calculated worth for United States Antimony Corporation.

Intrinsic Value
Current Price: $8.65

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-$13.1M
+ Cash & Equivalents$30.5M
Firm Value$17.4M
- Debt$185.0K
Equity Value$17.2M
/ Shares Outstanding120,126,293B
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
-$4.8M
-$2.4M
-$1.2M
-$605.7K
-$302.8K
-$151.4K
-$75.7K
-$37.9K
-$18.9K
-$9.5K
Maintenance CapEx
-$2.8M
-$1.4M
-$695.2K
-$347.6K
-$173.8K
-$86.9K
-$43.5K
-$21.7K
-$10.9K
-$5.4K
Owner Earnings
-$7.6M
-$3.8M
-$1.9M
-$953.3K
-$476.6K
-$238.3K
-$119.2K
-$59.6K
-$29.8K
-$14.9K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$7.1M
-$3.3M
-$1.5M
-$700.7K
-$324.4K
-$150.2K
-$69.5K
-$32.2K
-$14.9K
-$6.9K
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.