investorscraft@gmail.com

Intrinsic ValueEnergy Fuels Inc. (EFR.TO)

Previous Close$0.00
Intrinsic Value
Upside potential
Previous Close
$0.00

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

Energy Fuels Inc. operates as a key player in the uranium mining sector, specializing in the extraction, recovery, and sale of uranium through conventional and in situ recovery methods. The company’s core assets include the Nichols Ranch and Alta Mesa projects, along with the White Mesa Mill, positioning it as a significant domestic uranium producer in the U.S. Its diversified portfolio spans Wyoming, Texas, Utah, and other states, ensuring operational flexibility and resource depth. Energy Fuels leverages its vertically integrated model, combining exploration, permitting, and production capabilities to capitalize on rising demand for nuclear fuel. The company’s strategic focus on low-cost in situ recovery (ISR) and conventional milling enhances its competitive edge in a market increasingly driven by energy security and decarbonization trends. As nuclear power regains global prominence, Energy Fuels is well-positioned to benefit from long-term uranium supply contracts and potential price appreciation.

Revenue Profitability And Efficiency

Energy Fuels reported revenue of CAD 78.1 million in the latest fiscal period, reflecting its niche focus on uranium sales amid volatile commodity prices. The company posted a net loss of CAD 47.8 million, driven by operational ramp-up costs and capital investments. Negative operating cash flow of CAD 44 million underscores its current pre-revenue phase for newer projects, though this is typical for growth-stage mining firms.

Earnings Power And Capital Efficiency

The diluted EPS of -CAD 0.28 highlights near-term earnings challenges, but the company’s asset base provides leverage to uranium price cycles. Capital expenditures of CAD 29.4 million indicate active investment in project development, which could enhance future production capacity. The lack of significant debt (CAD 2.2 million) suggests a conservative balance sheet approach, prioritizing equity financing for growth.

Balance Sheet And Financial Health

Energy Fuels maintains a solid liquidity position with CAD 38.6 million in cash and equivalents, providing runway for ongoing projects. Minimal total debt reduces financial risk, while the equity-heavy structure aligns with the capital-intensive nature of uranium mining. The balance sheet reflects a focus on sustaining operations without overleveraging, critical in a cyclical commodity market.

Growth Trends And Dividend Policy

The company is in a growth phase, prioritizing resource expansion and production scalability over shareholder payouts, as evidenced by its zero dividend policy. Uranium market dynamics, including geopolitical shifts and nuclear energy adoption, present long-term tailwinds. Energy Fuels’ project pipeline positions it to capitalize on potential supply deficits, though near-term profitability remains tied to uranium price recovery.

Valuation And Market Expectations

With a market cap of CAD 1.6 billion and a beta of 1.98, Energy Fuels is priced for high volatility and growth potential, reflecting investor optimism around uranium’s role in clean energy. The valuation hinges on uranium price trajectories and the company’s ability to transition projects into steady production.

Strategic Advantages And Outlook

Energy Fuels’ strategic assets and U.S.-centric operations mitigate geopolitical risks while aligning with domestic energy priorities. Its in-house milling capacity and ISR expertise provide cost advantages. The outlook is cautiously optimistic, contingent on uranium market stabilization and successful project execution, with potential upside from nuclear energy’s global resurgence.

Sources

Company filings, TSX disclosures, industry 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