Company Valuation: Universal Stainless & Alloy Products, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Market Cap 1 141.4 130.9 66.05 70.89 64.37 182.5
Change - -7.42% -49.56% 7.34% -9.2% 183.5%
Enterprise Value (EV) 1 184.5 195.8 116.8 140.7 161.3 267.9
Change - 6.11% -40.33% 20.45% 14.63% 66.12%
P/E 12.7x 31x -3.46x -88.2x -7.97x 37.9x
PBR 0.6x 0.54x 0.29x 0.31x 0.3x 0.82x
PEG - -0.5x 0x 0.9x -0x -0x
Capitalization / Revenue 0.55x 0.54x 0.37x 0.45x 0.32x 0.64x
EV / Revenue 0.72x 0.81x 0.65x 0.9x 0.8x 0.94x
EV / EBITDA 5.69x 8.19x 14x 12.6x 15.3x 8.07x
EV / EBIT 11.5x 26.8x -12.7x -22.8x -23.1x 19.5x
EV / FCF -8,386x -7.38x 4.25x -7.27x -12.7x 24.1x
FCF Yield -0.01% -13.5% 23.5% -13.8% -7.86% 4.15%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 1.28 0.48 -2.16 -0.09 -0.9 0.53
Distribution rate - - - - - -
Net sales 1 255.9 243 179.7 155.9 202.1 285.9
EBITDA 1 32.43 23.9 8.316 11.2 10.56 33.19
EBIT 1 16.07 7.291 -9.208 -6.172 -6.993 13.76
Net income 1 10.66 4.275 -19.05 -0.758 -8.073 4.91
Net Debt 1 43.05 64.82 50.75 69.79 96.9 85.41
Reference price 2 16.21 14.90 7.48 7.94 7.17 20.08
Nbr of stocks (in thousands) 8,725 8,788 8,830 8,929 8,978 9,088
Announcement Date 2/20/19 2/19/20 2/17/21 2/17/22 2/24/23 3/29/24
1USD in Million2USD
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 424M
21.63x1.89x10.41x0.53% 34.25B
12.53x0.47x4.67x4.53% 18.98B
20.65x1.98x10.31x0.21% 12.59B
9.26x0.67x4.37x4.45% 11.39B
10.07x - - - 10.22B
12.08x0.86x6.18x4.06% 10.12B
56.94x5x28.35x0.47% 10.02B
87.82x1.55x16.58x0.63% 9.2B
Average 28.87x 1.77x 11.55x 2.13% 13.02B
Weighted average by Cap. 25.24x 1.68x 10.55x 1.96%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. USAP Stock
  4. Valuation Universal Stainless & Alloy Products, Inc.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!