GURUFOCUS.COM » STOCK LIST » Energy » Oil & Gas » US Energy Corp (NAS:USEG) » Definitions » Intrinsic Value: Projected FCF

US Energy (US Energy) Intrinsic Value: Projected FCF : $0.72 (As of Apr. 29, 2024)


View and export this data going back to 1990. Start your Free Trial

What is US Energy Intrinsic Value: Projected FCF?

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2024-04-29), US Energy's Intrinsic Value: Projected FCF is $0.72. The stock price of US Energy is $1.17. Therefore, US Energy's Price-to-Intrinsic-Value-Projected-FCF of today is 1.6.

The historical rank and industry rank for US Energy's Intrinsic Value: Projected FCF or its related term are showing as below:

USEG' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 1.39   Med: 1.43   Max: 3.17
Current: 1.63

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of US Energy was 3.17. The lowest was 1.39. And the median was 1.43.

USEG's Price-to-Projected-FCF is ranked worse than
76.95% of 681 companies
in the Oil & Gas industry
Industry Median: 0.85 vs USEG: 1.63

US Energy Intrinsic Value: Projected FCF Historical Data

The historical data trend for US Energy's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

* Premium members only.

US Energy Intrinsic Value: Projected FCF Chart

US Energy Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only -6.00 1.16 -0.58 1.61 0.72

US Energy Quarterly Data
Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23
Intrinsic Value: Projected FCF Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 1.61 1.49 1.41 1.21 0.72

Competitive Comparison of US Energy's Intrinsic Value: Projected FCF

For the Oil & Gas E&P subindustry, US Energy's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


US Energy's Price-to-Projected-FCF Distribution in the Oil & Gas Industry

For the Oil & Gas industry and Energy sector, US Energy's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where US Energy's Price-to-Projected-FCF falls into.



US Energy Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get US Energy's Free Cash Flow(6 year avg) = $-1.99.

US Energy's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Dec23)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*-1.98928+46.522*0.8)/25.493
=0.72

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


US Energy  (NAS:USEG) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

US Energy's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=1.17/0.71701859244416
=1.63

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


US Energy Intrinsic Value: Projected FCF Related Terms

Thank you for viewing the detailed overview of US Energy's Intrinsic Value: Projected FCF provided by GuruFocus.com. Please click on the following links to see related term pages.


US Energy (US Energy) Business Description

Industry
GURUFOCUS.COM » STOCK LIST » Energy » Oil & Gas » US Energy Corp (NAS:USEG) » Definitions » Intrinsic Value: Projected FCF
Traded in Other Exchanges
Address
1616 S. Voss Rd., Suite 725, Houston, TX, USA, 77057
US Energy Corp is an independent energy company. It is focused on the acquisition and development of oil and natural gas-producing properties in the continental United States. It has business activities in South Texas and the Williston Basin in North Dakota. The company generates revenue from its interest in the sales of oil and natural gas production.
Executives
Randall D Keys director 3 HICKORY SHADOWS DR, HOUSTON TX 77055
Mark L. Zajac officer: Chief Financial Officer 70 SILVERMONT DR, THE WOODLANDS TX 77382
Wallis T Marsh other: Member of 10% owner group 210 HERITAGE OAKS, HOUSTON TX 77024
King Oil & Gas Company, Inc. other: Members of 10% owner group 9821 KATY FREEWAY, SUITE 805, HOUSTON TX 77024
Wdm Family Partnership, Lp 10 percent owner 210 HERITAGE OAKS LN, HOUSTON TX 77024
Katla Energy Holdings Llc 10 percent owner 1616 S VOSS RD, #530, HOUSTON TX 77057
Synergy Offshore Llc 10 percent owner, other: Member of 10% owner group 9821 KATY FREEWAY, SUITE 805, HOUSTON TX 77024
Benjamin Andrew Stamets 10 percent owner, other: Member of 10% owner group 2121 SAGE ROAD, SUITE 325, HOUSTON TX 77056
Lubbock Energy Partners Llc 10 percent owner, other: Member of 10% owner group 1616 S. VOSS RD.,, STE 530, HOUSTON TX 77057
Lee Hightower 10 percent owner, other: Member of 10% owner group 9821 KATY FREEWAY, SUITE 805, HOUSTON TX 77024
Duane H King director, 10 percent owner, other: Member of 10% owner group 9821 KATY FREEWAY, SUITE 805, HOUSTON TX 77024
Llano Energy Llc other: Member of 10% owner group 2121 SAGE ROAD, SUITE 325, HOUSTON TX 77056
Banner Oil & Gas, Llc 10 percent owner, other: Member of 10% owner group 2121 SAGE ROAD, SUITE 325, HOUSTON TX 77056
Joshua Lane Batchelor director, 10 percent owner, other: Member of 10% owner group 2121 SAGE ROAD, SUITE 325, HOUSTON TX 77056
John A Weinzierl director, 10 percent owner, other: Member of 10% owner group MEMORIAL RESOURCE DEVELOPMENT, LLC, 1301 MCKINNEY STREET, SUITE 2100, HOUSTON TX 77010