investorscraft@gmail.com

Intrinsic ValueSprott Physical Gold and Silver Trust (CEF.TO)

Previous Close$67.58
Intrinsic Value
Upside potential
Previous Close
$67.58

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Sprott Physical Gold and Silver Trust (CEF.TO) is a specialized exchange-traded commodity trust managed by Sprott Asset Management, offering investors direct exposure to physical gold and silver bullion. The trust exclusively holds London Good Delivery bars, ensuring high liquidity and purity standards, which appeals to investors seeking a hedge against inflation or currency fluctuations. Unlike traditional ETFs, the trust allows for physical redemption, providing a tangible asset-backed investment vehicle. Operating in the competitive asset management sector, CEF.TO distinguishes itself through transparency, low-cost structure, and Sprott’s established reputation in precious metals. Its focus on physical holdings rather than derivatives or futures contracts mitigates counterparty risk, making it a preferred choice for conservative investors. The trust’s domicile in Canada further enhances its appeal in global markets, particularly among those seeking diversification outside traditional equities or bonds. With no leverage and a straightforward mandate, CEF.TO occupies a niche yet strategically important position in the commodities investment landscape.

Revenue Profitability And Efficiency

The trust reported revenue of CAD 1.02 billion, closely aligned with its net income of CAD 1.02 billion, reflecting minimal operational expenses typical of a passive commodity trust. The absence of capital expenditures and debt underscores its cost-efficient structure, though negative operating cash flow (CAD -22.2 million) suggests periodic outflows for bullion storage or management fees. Diluted EPS of CAD 4.97 highlights strong earnings relative to its asset base.

Earnings Power And Capital Efficiency

CEF.TO’s earnings are directly tied to the performance of gold and silver prices, with no leverage amplifying returns or risks. The trust’s capital efficiency is evident in its pure-play exposure to physical metals, avoiding complex financial instruments. Its zero-debt policy and lack of reinvestment needs ensure undistracted focus on commodity price movements as the primary driver of shareholder value.

Balance Sheet And Financial Health

The trust maintains a robust balance sheet with CAD 4.4 million in cash and no debt, reflecting a conservative financial posture. Its assets consist entirely of physical bullion, providing intrinsic value and liquidity. The absence of liabilities and leverage positions CEF.TO as a low-risk vehicle, though its performance remains subject to commodity price volatility.

Growth Trends And Dividend Policy

Growth is contingent on gold and silver price appreciation, with no dividend distributions as the trust reinvests gains into additional bullion. The trust’s market cap of CAD 7.91 billion indicates significant investor interest, likely driven by macroeconomic uncertainty. Its beta of 0.30 suggests lower volatility compared to broader equity markets, appealing to risk-averse investors.

Valuation And Market Expectations

The trust’s valuation is intrinsically linked to spot metal prices, trading at a premium or discount to net asset value (NAV) based on investor sentiment. Market expectations likely hinge on inflation trends and safe-haven demand, with CEF.TO serving as a barometer for precious metals sentiment. Its large market cap and liquidity make it a benchmark for physical commodity exposure.

Strategic Advantages And Outlook

CEF.TO’s strategic advantages include Sprott’s expertise, physical redemption options, and a transparent fee structure. The outlook depends on macroeconomic factors favoring gold and silver, such as inflationary pressures or geopolitical instability. While not a growth vehicle, the trust offers stability and diversification, appealing to long-term investors seeking tangible asset exposure.

Sources

Company filings, TSX disclosures, Sprott Asset Management reports

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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