McEwen Inc. (MUX)
Gold and Silver Ores · Energy · $698M
Intrinsic Value (Consensus)
$8.86
Current Price
$11.80
Margin of Safety
-24.9%
24.9% Above Intrinsic Value
Value: $9
Price: $12
Valuation Model Estimates
Current Price: $11.80
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%.
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
Data last updated: 2026-06-12
Source: Yahoo Finance