investorscraft@gmail.com

Intrinsic ValueAzarga Uranium Corp. (AZZ.TO)

Previous Close$0.71
Intrinsic Value
Upside potential
Previous Close
$0.71

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2007 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Azarga Uranium Corp. is an integrated uranium exploration and development company with a strategic focus on projects in the United States and the Kyrgyz Republic. The company’s core revenue model is centered on advancing its portfolio of uranium assets, including the Dewey Burdock project in South Dakota and the Gas Hills project in Wyoming, through exploration, permitting, and eventual production. Operating in the highly specialized uranium sector, Azarga competes in a niche market influenced by global energy demand, nuclear power adoption, and regulatory frameworks. The company’s market position is defined by its extensive mineral rights holdings and development-stage projects, positioning it as a potential future supplier in a market dominated by larger producers. Its diversified asset base across multiple jurisdictions mitigates some geopolitical risks while providing optionality for future development. However, as a pre-revenue exploration company, Azarga’s success hinges on uranium price recovery, permitting milestones, and strategic partnerships to fund development.

Revenue Profitability And Efficiency

Azarga Uranium reported no revenue in FY 2020, reflecting its status as a pre-production exploration company. The net loss of CAD 2.14 million and negative operating cash flow of CAD 0.98 million underscore the capital-intensive nature of uranium exploration. Capital expenditures of CAD 1.16 million were directed toward advancing its project pipeline, with no immediate profitability metrics available due to the lack of commercial operations.

Earnings Power And Capital Efficiency

The company’s diluted EPS of CAD -0.0109 highlights its current earnings deficit, typical of exploration-stage firms. With no operating income, Azarga’s capital efficiency is primarily measured by its ability to advance projects toward feasibility and permitting. The negative cash flow from operations and significant exploration spend indicate heavy reliance on external financing to sustain activities.

Balance Sheet And Financial Health

Azarga maintained CAD 2.40 million in cash and equivalents at FYE 2020, providing limited liquidity against annual operating and investing outflows. Total debt stood at a modest CAD 0.18 million, suggesting low leverage but also reflecting constrained access to financing. The balance sheet remains fragile, with sustainability dependent on equity raises or strategic transactions to fund development.

Growth Trends And Dividend Policy

Growth is contingent on uranium market conditions and project advancement, with no near-term revenue visibility. The company does not pay dividends, retaining all capital for exploration and development. Its acquisition by enCore Energy Corp. in early 2022 likely altered its standalone growth trajectory, integrating its assets into a larger uranium development platform.

Valuation And Market Expectations

With a market cap of CAD 0 at the time of reporting, Azarga’s valuation was speculative, tied to uranium price expectations and project optionality. The beta of 1.35 indicates higher volatility relative to the market, typical for commodity-linked exploration stocks. Investors likely priced in long-term uranium demand recovery rather than near-term fundamentals.

Strategic Advantages And Outlook

Azarga’s key advantage lies in its geographically diversified uranium assets, though its standalone outlook was limited by funding constraints. The enCore Energy acquisition provided an exit for shareholders and potentially accelerated development under a larger entity. The uranium sector’s cyclicality and regulatory hurdles remain critical risks, but consolidation may enhance project viability in a recovering market.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2008200920102011201220132014201520162017201820192020202120222023202420252026202720282029203020312032

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount