investorscraft@gmail.com

Intrinsic ValueU.S. Energy Corp. (USEG)

Previous Close$1.15
Intrinsic Value
Upside potential
Previous Close
$1.15

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

U.S. Energy Corp. operates in the oil and gas exploration and production sector, focusing on acquiring, developing, and producing oil and natural gas properties primarily in the United States. The company generates revenue through the sale of crude oil, natural gas, and natural gas liquids, with operations concentrated in key domestic basins. Its business model hinges on strategic asset acquisitions, operational efficiency, and commodity price exposure, positioning it as a small-cap player in a highly competitive industry. The firm’s market position is influenced by its relatively limited scale compared to larger integrated energy companies, though it maintains agility in targeting undervalued or underdeveloped assets. Sector dynamics, including volatile energy prices and regulatory shifts, significantly impact its performance. U.S. Energy Corp. competes by optimizing production costs and leveraging technical expertise, but its growth prospects remain tied to capital availability and hydrocarbon market conditions.

Revenue Profitability And Efficiency

In the fiscal year ending December 31, 2024, U.S. Energy Corp. reported revenue of $20.6 million, reflecting its exposure to fluctuating commodity prices. The company posted a net loss of $25.8 million, with diluted EPS of -$0.96, underscoring challenges in profitability. Operating cash flow of $4.6 million suggests some operational liquidity, though capital expenditures of $2.6 million indicate ongoing investment in asset development.

Earnings Power And Capital Efficiency

The company’s negative earnings highlight pressure from operating costs and potential impairments. With modest operating cash flow relative to its net loss, capital efficiency remains constrained. The balance between reinvestment and profitability is critical, as the firm navigates a capital-intensive industry with cyclical demand.

Balance Sheet And Financial Health

U.S. Energy Corp. holds $7.7 million in cash and equivalents, providing limited liquidity. Total debt stands at $611,000, suggesting a relatively unleveraged position. However, the net loss and tight cash reserves may necessitate careful capital management, particularly in a volatile commodity price environment.

Growth Trends And Dividend Policy

The company has not issued dividends, prioritizing reinvestment or debt reduction. Growth trends are tied to oil and gas market recoveries and successful asset development. Without significant revenue scalability, its trajectory depends on operational execution and external financing.

Valuation And Market Expectations

Market expectations likely reflect skepticism given persistent losses and small-scale operations. The stock’s valuation may hinge on commodity price rebounds or strategic asset transactions, though investor confidence remains tempered by operational and financial risks.

Strategic Advantages And Outlook

U.S. Energy Corp.’s agility in targeting niche assets could offer upside if commodity prices stabilize. However, its outlook is cautious, with profitability challenges and reliance on external capital. Strategic partnerships or accretive acquisitions may be pivotal to long-term viability.

Sources

Company filings, CIK 0000101594

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount