Projected Income Statement: Uranium Energy Corp.

Forecast Balance Sheet: Uranium Energy Corp.

Fiscal Period: July 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 - -32.5 -45.6 -156 -149 -470 -359 -521
Change - - -40.31% -242.11% 4.49% -215.58% 23.62% -45.13%
Announcement Date 28/10/21 29/09/22 29/09/23 27/09/24 24/09/25 - - -
1USD in Million
Estimates

Cash Flow Forecast: Uranium Energy Corp.

Fiscal Period: July 2021 2022 2023 2024 2025 2026 2027 2028
CAPEX 1 0.2277 1.21 0.656 3.428 5.695 35.5 44.25 56
Change - 431.4% -45.79% 422.56% 66.13% 523.35% 24.65% 26.55%
Free Cash Flow (FCF) 1 - -163.8 71.46 -109.9 -70.15 - 63 153
Change - - 143.62% -253.81% 36.18% 100% - 142.86%
Announcement Date 28/10/21 29/09/22 29/09/23 27/09/24 24/09/25 - - -
1USD in Million
Estimates

Forecast Financial Ratios: Uranium Energy Corp.

Fiscal Period: July 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

        
EBITDA Margin (%) - -77.23% 6.61% -24,204.91% -103.01% -409.27% 83.77% 86.61%
EBIT Margin (%) - -83.18% 5.39% -25,179.46% -109.7% -518.34% -46.44% 102.92%
EBT Margin (%) - 22.65% -1.48% -15,292.41% -135.31% -440.24% -39.77% 110.36%
Net margin (%) - 22.68% -2.01% -13,045.09% -131.15% -434.01% 1.28% 86.67%
FCF margin (%) - -707.35% 43.47% -49,069.2% -104.96% - 55.55% 67.4%
FCF / Net Income (%) - -3,119.38% -2,160.96% 376.15% 80.03% - 4,349.84% 77.77%

Profitability

        
ROA - - -0.61% -3.59% - - 8% 12%
ROE - - -0.69% -4.14% - - 8% 13%

Financial Health

        
Leverage (Debt/EBITDA) - - - - - - - -
Debt / Free cash flow - - - - - - - -

Capital Intensity

        
CAPEX / Current Assets (%) - 5.22% 0.4% 1,530.36% 8.52% 153.02% 39.02% 24.67%
CAPEX / EBITDA (%) -1.33% -6.76% 6.03% -6.32% -8.27% -37.39% 46.58% 28.48%
CAPEX / FCF (%) - -0.74% 0.92% -3.12% -8.12% - 70.24% 36.6%

Items per share

        
Cash flow per share 1 -0.1972 -0.1892 0.1989 -0.268 -0.1507 -0.23 0.0233 0.19
Change - 4.06% 205.13% -234.74% 43.77% -52.62% 110.14% 714.4%
Dividend per Share 1 - - - - - - - -
Change - - - - - - - -
Book Value Per Share 1 - - - - - - - -
Change - - - - - - - -
EPS 1 - 0.02 -0.01 -0.07 -0.2 -0.2075 0.018 0.34
Change - - -150% -600% -185.71% -3.75% 108.67% 1,788.89%
Nbr of stocks (in thousands) 2,33,248 2,86,287 3,77,530 4,08,778 4,44,349 4,94,872 4,94,872 4,94,872
Announcement Date 28/10/21 29/09/22 29/09/23 27/09/24 24/09/25 - - -
1USD
Estimates
2026 *2027 *
P/E -50.7x 585x
PBR - -
EV / Sales 204x 42.8x
Yield - -

EPS & Dividend

Y-o-Y evolution of P/E

Trader
Investor
-
Global
-
Quality
-
ESG MSCI
BBB
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
9
Last Close Price
10.53USD
Average target price
18.25USD
Spread / Average Target
+73.31%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. UEC Stock
  4. Financials Uranium Energy Corp.