McEwen Inc. (MUX)
Gold and Silver Ores · Energy · $1.2B
Intrinsic Value (Consensus)
$8.86
Current Price
$20.30
Margin of Safety
-56.4%
56.4% Above Intrinsic Value
Value: $9
Price: $20
Valuation Model Estimates
Current Price: $20.30
DCF (Discounted Cash Flow)
Not applicable
—
Graham Number
$9.05
Earnings Power Value
$5.73
Relative Value (P/E)
$11.80
Dividend Discount Model
$0.19
Consensus Value
$8.86
Model Assumptions
Discount Rate
10.3%
Growth Rate
5.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
C
50
Profitability
15/25
Strength
12/25
Valuation
7/25
Growth
16/25
Financial Health Signals
Negative free cash flow — company is burning cash
Key Financials
- EPS (TTM)
- $0.59
- EPS (Forward)
- $0.62
- Book Value
- $6.17
- P/E Ratio
- 20.0
- Forward P/E
- 19.0
- PEG Ratio
- —
- ROE
- 9.4%
- Debt/Equity
- 35%
- Revenue Growth
- 290.9%
- Earnings Growth
- 5.0%
- Dividend Yield
- 0.1%
- Beta
- 1.00
Similar Stocks (Energy)
NCSMNCS Multistage Holdi...
$182.12+245.3%
ARECAmerican Resources C...
$7.22+232.7%
REPXRiley Exploration Pe...
$107.36+221.7%
SMSM Energy Co
$77.11+174.8%
TMCTMC the metals Co In...
$12.33+137.6%
Data last updated: 2026-06-16
Source: Yahoo Finance