US · LEU
Centrus Energy Corp.
- Sector
- Energy · Uranium
- Headquarters
- Bethesda, MD 20817
- Website
- centrusenergy.com
Price · as of 2025-12-31
$206.64
Market cap 3.84B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $148.61 | -28.08% |
| Intrinsic Value(DCF) | $106.46 | -48.48% |
| Graham-Dodd Method(GD) | $64.23 | -68.92% |
| Graham Formula(GF) | $41.83 | -79.76% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $376.37 | $12,969.54 | $0.00 | $0.00 | $10,927.57 |
| 2012 | $131.87 | $52.75 | $0.00 | $0.00 | $0.00 |
| 2013 | $40.11 | $708.82 | $0.00 | $0.00 | $7,881.65 |
| 2014 | $4.76 | $515.74 | $0.00 | $231.80 | $0.00 |
| 2015 | $2.56 | $131.16 | $0.00 | $0.00 | $201.16 |
| 2016 | $5.25 | $22.47 | $0.00 | $0.00 | $120.43 |
| 2017 | $3.61 | $274.10 | $0.00 | $0.00 | $0.00 |
| 2018 | $3.06 | $47.56 | $0.00 | $0.00 | $33.74 |
| 2019 | $7.62 | $205.58 | $0.00 | $0.00 | $0.00 |
| 2020 | $24.99 | $50.04 | $12.79 | $0.00 | $139.29 |
| 2021 | $39.70 | $138.33 | $102.34 | $54.33 | $361.01 |
| 2022 | $38.09 | $134.85 | $137.71 | $12.80 | $23.60 |
| 2023 | $40.05 | $125.35 | $169.56 | $29.86 | $92.87 |
| 2024 | $79.81 | $89.48 | $706.66 | $32.34 | $199.63 |
| 2025 | $207.99 | $148.61 | $396.99 | $64.23 | $41.83 |
AI valuation
Our deep-learning model estimates Centrus Energy Corp.'s (LEU) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $148.61
- Current price
- $206.64
- AI upside
- -28.08%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$106.46
-48.48% upside
Graham-Dodd
$64.23
-68.92% upside
Graham Formula
$41.83
-79.76% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| LEU | Centrus Energy Corp. | $206.64 | 3.84B | -28% | -48% | -69% | -80% | 48.03 | 4.88 | 8.33 | 27.26 | — | 5.02 | 26.19% | 11.19% | 17.34% | 16.79% | 315.74% | 4.39% | 1.59 | 3.59 | 5.59 | 4.70 | -6.77 | -1275.00% | 152.00% | -486.00% | 0.84% | 0.12 | 217.36% | 0.00% | 0.00% | 15.77% | 59.63 | 95.64 | 6.67 | 2.54 |
| CHRD | Chord Energy Corporation | $108.37 | 6.16B | +59% | -58% | -44% | -99% | 14.80 | 0.81 | 1.34 | 4.39 | — | 0.81 | 6.46% | 4.07% | 0.91% | 5.27% | 0.83% | 3.39% | 0.19 | 2.48 | 1.06 | 0.90 | 0.73 | -9538.00% | -712.00% | -2455.00% | 10.57% | 1.41 | 7.25% | 4.85% | 71.80% | 10.42% | 39.64 | 11.36 | 1.61 | 1.44 |
| CRK | Comstock Resources, Inc. | $19.61 | 5.77B | +72% | -55% | -25% | +303% | 14.00 | 2.22 | 3.08 | 6.42 | — | 2.55 | 21.57% | 19.02% | 20.73% | 17.19% | 5.53% | 6.28% | 1.12 | 1.63 | 0.49 | 0.37 | 2.13 | -27763.00% | 5222.00% | -576.00% | -7.64% | 1.23 | -8.30% | 0.00% | 0.00% | 1.60% | 24.28 | -19.59 | 4.62 | 1.48 |
| FRO | Frontline Ltd. | $37.95 | 8.45B | -20% | -26% | -86% | -82% | 23.27 | 3.51 | 4.49 | 12.63 | — | 3.68 | 32.77% | 30.16% | 19.29% | 15.63% | 10.61% | 6.33% | 1.22 | 2.54 | 1.43 | 0.51 | 3.06 | -2377.00% | -416.00% | -47460.00% | 7.60% | 1.38 | 12.19% | 2.35% | 54.60% | 8.20% | 19.63 | 17.37 | 5.92 | 2.77 |
| NOV | NOV Inc. | $20.26 | 7.39B | +22% | -60% | -66% | -87% | 51.39 | 1.19 | 0.85 | 10.07 | — | 1.76 | 20.21% | 6.45% | 1.66% | 2.29% | 3.11% | 1.28% | 0.37 | 6.41 | 2.42 | 1.60 | 0.96 | -7562.00% | -142.00% | -934.00% | 11.60% | 0.51 | 11.85% | 2.55% | 131.00% | 11.72% | 14.61 | 9.54 | 0.94 | 2.12 |
| NXE | NexGen Energy Ltd. | $12.78 | 8.37B | — | — | — | — | -48.40 | 3.18 | — | -48.64 | — | 3.18 | 0.00% | — | — | -7.76% | -7.15% | -5.82% | 0.39 | -2.33 | 1.03 | 1.00 | 0.26 | -19333.00% | — | -811.00% | -4.12% | -0.05 | -15.42% | 0.00% | 0.00% | 1.28% | -49.15 | -24.13 | — | 4.25 |
| SOBO | South Bow Corporation | $32.21 | 6.71B | -7% | -61% | -37% | -35% | 15.99 | 1.84 | 2.27 | 9.63 | — | 1.84 | 70.66% | 35.14% | 14.91% | 11.04% | 6.84% | 2.58% | 2.19 | 1.92 | 1.25 | 0.94 | 5.06 | -2864.00% | 574.00% | -4778.00% | 8.06% | 0.29 | 4.70% | 0.00% | 0.00% | 8.15% | 13.60 | 26.14 | 4.78 | 0.78 |
| SUN | Sunoco LP | $63.79 | 8.71B | +49% | +3,907% | — | +13% | 16.58 | 1.09 | 0.35 | 13.18 | — | 3.40 | 8.35% | 3.69% | 2.09% | 8.73% | 4.72% | 2.47% | 2.01 | 1.72 | 1.38 | 0.72 | 8.37 | -3900.00% | 1105.00% | 20000.00% | 7.04% | 0.30 | 3.49% | 7.52% | 124.70% | 7.52% | 25.79 | 38.95 | 0.95 | 1.32 |
| WFRD | Weatherford International… | $105.46 | 7.56B | -18% | -57% | -64% | — | 16.32 | 4.40 | 1.52 | 8.42 | — | 5.29 | 21.70% | 15.37% | 8.76% | 30.66% | 27.34% | 8.83% | 1.03 | 5.52 | 2.19 | 1.53 | 0.73 | -1215.00% | -1079.00% | -872.00% | 6.03% | 0.44 | 19.73% | 0.97% | 15.80% | 4.50% | 10.81 | 18.15 | 1.66 | 2.82 |
About Centrus Energy Corp.
Centrus Energy Corp. supplies nuclear fuel and services for the nuclear power industry in the United States, Japan, Belgium, and internationally. The company operates through two segments, Low-Enriched Uranium (LEU) and Technical Solutions. The LEU segment sells separative work units (SWU) component of LEU; SWU and natural uranium components of LEU; and natural uranium for utilities that operate nuclear power plants. The Technical Solutions segment offers technical, manufacturing, engineering, procurement, construction, and operations services to public and private sector customers, including the American Centrifuge engineering and testing activities. The company was formerly known as USEC Inc. and changed its name to Centrus Energy Corp. in September 2014. Centrus Energy Corp. was incorporated in 1998 and is headquartered in Bethesda, Maryland.
- CEO
- Amir V. Vexler
- Employees
- 322
- Beta
- 1.21
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($106.46 ÷ $206.64) − 1 = -48.48% (DCF, example).