Energy Fuels

Pinyon Plain Uranium And Rare Earth Production Will Unlock Value

AnalystConsensusTarget

Not Invested

Consensus Narrative from 4 Analysts

Published

23 Apr 25

Updated

15 Aug 25

AnalystConsensusTarget's Fair Value

CA$15.63

6.4% undervalued

15 Aug

CA$14.63

121.3%

2.8%

Author's Valuation

CA$15.6

6.4% undervalued

AnalystConsensusTarget Fair Value

Narrative

Updates1

Shared on01 May 25
Fair value Increased 20%

AnalystConsensusTarget Fair Value

CA$15.6

6.4% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

49.25%

Oil and Gas revenue growth rate

7.78%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

6.30%

Calculation

US$237.88m

Earnings '28

16.11x

PE Ratio '28

US$3.83b

Market Cap '28

US$3.83b

Market Cap '28

282.59m

No. shares '28

US$13.56

Share Price '28

US$13.56 Share Price '28

Discounted to 2025 @ 6.30% p.a.

US$11.29

Fair Value '25

US$11.29 Fair Value '25

Converted to CAD @ 1.3813 USD/CAD Exchange Rate

CA$15.59

Fair Value '25

Pinyon Plain Uranium And Rare Earth Production Will Unlock Value

Shared on01 May 25Fair value Increased 20%

Shared on01 May 25
Fair value Increased 20%