ISOU (IsoEnergy) Intrinsic Value: Projected FCF: $2.84 (As of Sep. 08, 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

ISOU IsoEnergy Ltd ISOU
34 GF Score
Price $11.20
! 2 Warning Signs
View Full Analysis

What is IsoEnergy Intrinsic Value: Projected FCF?

IsoEnergy ISOU +0.27% 34 Intrinsic Value: Projected FCF is $2.84 as of Sep. 08, 2026. GuruFocus rates ISOU with a GF Score™ of 34/100. The stock has 2 warning signs investors should review. Among 109 Other Energy Sources companies, IsoEnergy ranks worse than 84.4% on this metric.

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 (2026-09-08), IsoEnergy's Intrinsic Value: Projected FCF is $2.84. The stock price of IsoEnergy is $11.20. Therefore, IsoEnergy's Price-to-Intrinsic-Value-Projected-FCF of today is 4.0.

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

ISOU' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 3   Med: 4.38   Max: 5.1
Current: 3.95

During the past 10 years, the highest Price-to-Intrinsic-Value-Projected-FCF of IsoEnergy was 5.10. The lowest was 3.00. And the median was 4.38.

ISOU's Price-to-Projected-FCF is ranked worse than
84.4% of 109 companies
in the Other Energy Sources industry
Industry Median: 0.81 vs ISOU: 3.95

IsoEnergy  (AMEX:ISOU) 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.

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

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=11.20/2.710592658531
=4.13

* 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.


IsoEnergy Intrinsic Value: Projected FCF Related Terms


IsoEnergy Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for IsoEnergy'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.

IsoEnergy Intrinsic Value: Projected FCF Chart

IsoEnergy Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.00 -0.44 3.69 1.41 1.94

IsoEnergy Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
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 2.38 2.16 1.94 2.38 2.76

ISOU vs UEC, LEU: Intrinsic Value: Projected FCF Comparison

For the Uranium subindustry, IsoEnergy'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.


IsoEnergy Price-to-Projected-FCF vs Other Energy Sources Industry

For the Other Energy Sources industry and Energy sector, IsoEnergy's Price-to-Projected-FCF distribution charts can be found below:

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


ISOU
34GF Score
IsoEnergy Ltd ISOU
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

IsoEnergy 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 IsoEnergy's Free Cash Flow(6 year avg) = $-15.10.

IsoEnergy'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 (Jun26)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*-15.09664+386.38*0.8)/61.012
=2.71

* 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.

What does a Intrinsic Value: Projected FCF of $2.84 mean?
IsoEnergy (ISOU) has a Intrinsic Value: Projected FCF of $2.84 as of Sep. 08, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on IsoEnergy and its competitors. According to the industry distribution chart, IsoEnergy ranks #92 out of 109 companies in the Other Energy Sources industry, placing it in the top 84.4%.
Is IsoEnergy's Intrinsic Value: Projected FCF too high?
IsoEnergy's current Intrinsic Value: Projected FCF is $2.84. The Other Energy Sources industry median Intrinsic Value: Projected FCF is 0.81. IsoEnergy's value of $2.84 is 250.6% above this industry median. Based on the distribution chart, IsoEnergy ranks #92 out of 109 companies in the Other Energy Sources industry, which is in the bottom quartile relative to peers. Overall, IsoEnergy has a GF Score™ of 34/100, reflecting its overall financial health beyond just this single metric.
How does IsoEnergy's Intrinsic Value: Projected FCF compare to UEC and LEU?
According to the Other Energy Sources industry distribution chart, IsoEnergy ranks #92 out of 109 companies for Intrinsic Value: Projected FCF. This places IsoEnergy in the lower half of its industry. The industry median Intrinsic Value: Projected FCF is 0.81. IsoEnergy's value of $2.84 is 250.6% above this benchmark. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Intrinsic Value: Projected FCF for an Other Energy Sources company?
The median Intrinsic Value: Projected FCF among Other Energy Sources companies is 0.81, based on 109 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: Projected FCF significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: Projected FCF should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. IsoEnergy's current Intrinsic Value: Projected FCF of $2.84 is 250.6% above the industry median. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Intrinsic Value: Projected FCF mean?
A high Intrinsic Value: Projected FCF can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on IsoEnergy and its competitors. For the Other Energy Sources industry, the median Intrinsic Value: Projected FCF is 0.81 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. IsoEnergy's current Intrinsic Value: Projected FCF is $2.84. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is IsoEnergy stock overvalued right now?
IsoEnergy (ISOU) has a current Intrinsic Value: Projected FCF of $2.84. The current Intrinsic Value: Projected FCF is $2.84 and 250.6% above the Other Energy Sources industry median of 0.81. IsoEnergy's overall GF Score™ is 34/100 with 2 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Intrinsic Value: Projected FCF calculated?
Intrinsic Value: Projected FCF is calculated from a company's financial statements. For IsoEnergy (ISOU), the current Intrinsic Value: Projected FCF is $2.84 as of Sep. 08, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

IsoEnergy Business Description

Other Exchanges I010:GermanyISO:Canada
Address 217 Queen Street West, Unit 401, Toronto, ON, CAN, M5V 0R2
IsoEnergy Ltd is engaged in the acquisition, exploration, and evaluation of uranium properties in Canada. The company's project profile includes Geiger, Thorburn Lake, Full Moon, Edge, Collins Bay Extension, North Thorburn, 2Z Lake, and Madison. It operates in Canada, the United States, and Australia.
34GF Score

Get the complete analysis for ISOU

Intrinsic Value: Projected FCF is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

$11.20
Price