U.S. Energy Corp. (USEG) DCF Valuation

الولايات المتحدة للطاقة (USEG) تقييم DCF

US | Energy | Oil & Gas Exploration & Production | NASDAQ
U.S. Energy Corp. (USEG) DCF Valuation
  • Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • Professional Design: Trusted, Industry-Standard Templates
  • Pre-Built For Quick And Efficient Use
  • No Expertise Is Needed; Easy To Follow

U.S. Energy Corp. (USEG) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL: $121 $71

هل تتطلع إلى تحديد القيمة الجوهرية لشركة Energy Corp.؟ يدمج حاسبة USEG DCF الخاصة بنا بيانات العالم الحقيقي مع ميزات تخصيص واسعة ، مما يتيح لك تحسين توقعاتك وتعزيز اختيارات الاستثمار الخاصة بك.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019
AY2
2020
AY3
2021
AY4
2022
AY5
2023
FY1
2024
FY2
2025
FY3
2026
FY4
2027
FY5
2028
Revenue 6.6 2.3 6.7 44.6 32.3 41.0 52.1 66.2 84.1 106.8
Revenue Growth, % 0.00 -64.55 185.75 569.15 -27.46 27.00 27.00 27.00 27.00 27.00
EBITDA .0 -2.0 -1.0 7.5 -20.7 -12.1 -15.3 -19.5 -24.7 -31.4
EBITDA, % -0.09 -84.12 -15.53 16.83 -64.13 -29.41 -29.41 -29.41 -29.41 -29.41
Depreciation .8 .5 .7 9.8 11.4 8.4 10.7 13.6 17.2 21.9
Depreciation, % 12.60 22.32 10.20 22.02 35.31 20.49 20.49 20.49 20.49 20.49
EBIT -.8 -2.5 -1.7 -2.3 -32.1 -20.5 -26.0 -33.0 -42.0 -53.3
EBIT, % -12.69 -106.44 -25.73 -5.19 -99.43 -49.90 -49.90 -49.90 -49.90 -49.90
Total Cash 1.8 3.0 4.6 4.5 3.5 0.0 0.0 0.0 0.0 0.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .7 .5 .9 3.6 2.7
Account Receivables, % 10.89 22.06 14.01 8.02 8.47
Inventories .0 1.0 .3 .3 .0 3.8 4.8 6.1 7.8 9.9
Inventories, % 0.00 41.85 3.75 0.70 0.00 9.26 9.26 9.26 9.26 9.26
Accounts Payable 1.0 1.5 .9 2.6 1.9 8.4 10.7 13.6 17.2 21.9
Accounts Payable, % 14.82 62.53 13.38 5.76 6.02 20.50 20.50 20.50 20.50 20.50
Capital Expenditure -.4 -1.2 -1.6 -19.3 -3.9 -11.1 -14.1 -17.9 -22.8 -28.9
Capital Expenditure, % -5.72 -50.39 -24.09 -43.28 -11.97 -27.09 -27.09 -27.09 -27.09 -27.09
Tax Rate, % 50.00 0.00 -23.53 65.22 2.49 18.84 18.84 18.84 18.84 18.84
EBITAT -.4 -2.5 -2.1 -.8 -31.3 -16.6 -21.1 -26.8 -34.0 -43.3
Depreciation 0.8 0.5 0.7 9.8 11.4 8.4 10.7 13.6 17.2 21.9
Changes in Account Receivables -2.5 -1.4 -1.8 -2.3 -2.9
Changes in Inventories -3.8 -1.0 -1.3 -1.7 -2.1
Changes in Accounts Payable 6.5 2.3 2.9 3.6 4.7
Capital Expenditure -0.4 -1.2 -1.6 -19.3 -3.9 -11.1 -14.1 -17.9 -22.8 -28.9
UFCF .3 -3.4 -3.3 -11.3 -23.2 -19.1 -24.7 -31.4 -39.9 -50.6
WACC, % 7.91 8.87 8.88 7.63 8.83 8.43 8.43 8.43 8.43 8.43
PV UFCF -17.6 -21.0 -24.6 -28.9 -33.7
SUM PV UFCF -125.9
Long Term Growth Rate, % 1.00
Free cash flow (T + 1) -51.1
Terminal Value -687.8
Present Terminal Value -458.9
Enterprise Value -584.8
Net Debt 2.0
Equity Value -586.8
Diluted Shares Outstanding, MM 25.0
Equity Value Per Share -23.47

What You Will Get

  • Real USEG Financials: Access to historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
  • Dynamic Calculations: Intrinsic value and NPV are computed automatically.
  • Scenario Analysis: Evaluate various scenarios to assess U.S. Energy Corp.'s future performance.
  • User-Friendly Design: Designed for professionals but easy to navigate for newcomers.

Key Features

  • Customizable Energy Metrics: Adjust essential inputs like production levels, operating costs, and capital expenditures.
  • Instant DCF Valuation: Quickly computes intrinsic value, NPV, and other financial metrics.
  • Industry-Leading Precision: Leverages U.S. Energy Corp.'s (USEG) actual financial data for accurate valuation results.
  • Effortless Scenario Analysis: Explore various assumptions and assess results effortlessly.
  • Efficiency Booster: Avoid the complexities of creating detailed valuation models from the ground up.

How It Works

  1. Download the Template: Gain immediate access to the Excel-based USEG DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
  3. Instant Calculations: The model automatically recalculates U.S. Energy Corp.'s intrinsic value.
  4. Test Scenarios: Experiment with different assumptions to assess potential changes in valuation.
  5. Analyze and Decide: Leverage the results to inform your investment or financial analysis.

Why Choose This Calculator for U.S. Energy Corp. (USEG)?

  • User-Friendly Interface: Perfectly crafted for both novices and seasoned professionals.
  • Customizable Inputs: Adjust parameters effortlessly to suit your financial analysis.
  • Real-Time Feedback: Instantly observe changes in U.S. Energy Corp.'s (USEG) valuation as you modify inputs.
  • Pre-Configured: Comes with U.S. Energy Corp.'s (USEG) actual financial metrics for quick evaluations.
  • Relied Upon by Experts: A go-to tool for investors and analysts to enhance decision-making.

Who Should Use This Product?

  • Individual Investors: Make informed decisions about buying or selling U.S. Energy Corp. (USEG) stock.
  • Financial Analysts: Streamline valuation processes with ready-to-use financial models for U.S. Energy Corp. (USEG).
  • Consultants: Deliver professional valuation insights for U.S. Energy Corp. (USEG) to clients quickly and accurately.
  • Business Owners: Understand how energy companies like U.S. Energy Corp. (USEG) are valued to guide your own strategy.
  • Finance Students: Learn valuation techniques using real-world data and scenarios related to U.S. Energy Corp. (USEG).

What the Template Contains

  • Pre-Filled Data: Includes U.S. Energy Corp.'s historical financials and forecasts.
  • Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
  • Key Financial Ratios: Analyze U.S. Energy Corp.'s profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
  • Clear Dashboard: Charts and tables summarizing key valuation results.


Disclaimer

All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.

We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.

All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.