DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Centrus Energy Corp. (LEU)

Energy | Uranium

Today's Price

$103.29

Today's Fair Value

$1.58 -98.47%

Margin of Safety

-6437.34%

Projected Value (5Y)

$2.55 -97.53%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -3.56% | CAGR (5y): -0.32%

Diluted Shares Growth Rate

Regression: 8.81% | CAGR (5y): 14.49%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 0%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 16.34x)

Discount Rate