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 20/2/19 19/2/20 17/2/21 17/2/22 24/2/23 29/3/24
1USD in Million2USD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 424M
20.85x1.83x10.09x0.56% 32.54B
12.35x0.47x4.54x4.42% 19.29B
30.74x2.39x13.55x0.22% 11.59B
10.93x - - - 10.99B
58.44x5.45x29.87x0.45% 10.83B
16.36x0.89x7.45x5.75% 9.74B
9.04x0.56x4.02x5.23% 9.43B
80.64x1.42x13.76x1.29% 8.91B
Average 29.92x 1.86x 11.90x 2.56% 12.64B
Weighted average by Cap. 26.38x 1.78x 11.04x 2.22%

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.