United Maritime Corporation (USEA) Valuation & Financial Model
Interactive Discounted Cash Flow (DCF) model for United Maritime Corporation (US:USEA), trading at 2.70. In 2025, United Maritime Corporation generated $37.78 Million in revenue and $1.46 Million in free cash flow. Explore projected intrinsic value assumptions based on institutional-grade macro metrics.
Valuation Methodology & Recent Performance
The financial model for United Maritime Corporation is calculated using an institutional discounted cash flow (DCF) engine utilizing recent operational metrics:
- Current Price: 2.70
- Recent Revenue (2025): $37.78 Million
- Free Cash Flow (2025): $1.46 Million
- Discount Rate (WACC): Derived using the Risk-Free Rate (e.g., 10Y Gov Bond) plus an Equity Risk Premium based on market volatility and stock price variance.
- Terminal Value: Projected using a perpetual growth model bounded by long-term macroeconomic estimates.