DCF Calculator

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

Uranium Royalty Corp. (UROY)

Energy | Uranium

Today's Price

$4.24

Today's Fair Value

$2.49 -41.27%

Margin of Safety

-70.28%

Projected Value (5Y)

$4.01 -5.42%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Defaulting to baseline growth (2.5%).

Diluted Shares Growth Rate

Regression: 18.01% | CAGR (5y): 14.11%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 64.38x)

Discount Rate