investorscraft@gmail.com

Intrinsic ValueGlobal Atomic Corporation (GLO.TO)

Previous Close$0.78
Intrinsic Value
Upside potential
Previous Close
$0.78

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

Global Atomic Corporation operates in the industrial materials sector, focusing on uranium exploration and zinc recycling. The company holds a 100% interest in the Dasa uranium deposit in Niger, positioning it as a key player in the uranium supply chain, which is critical for nuclear energy. Additionally, its zinc concentrate production from electric arc furnace dust recycling diversifies revenue streams, serving smelters globally. The uranium market is highly cyclical, driven by energy demand and geopolitical factors, while the zinc segment provides steady cash flow. Global Atomic’s dual-business model mitigates commodity price risks, though its growth is heavily tied to uranium development timelines. The company’s strategic focus on Niger’s uranium reserves aligns with rising demand for clean energy, but operational execution and permitting remain key challenges. Its market position is niche but leveraged to long-term nuclear energy trends.

Revenue Profitability And Efficiency

Global Atomic reported modest revenue of CAD 0.86 million, primarily from zinc sales, but net income reached CAD 7.74 million, likely due to non-operating gains or valuation adjustments. Operating cash flow was negative at CAD -6.24 million, reflecting heavy investment in uranium development. Capital expenditures of CAD -49.6 million underscore the company’s focus on advancing the Dasa project, prioritizing growth over short-term profitability.

Earnings Power And Capital Efficiency

The diluted EPS of CAD 0.04 suggests limited earnings power currently, as the company is in a pre-production phase for uranium. Capital efficiency is strained by high exploration and development costs, with cash burn evident in negative operating cash flow. Future earnings potential hinges on uranium production ramp-up and zinc market stability.

Balance Sheet And Financial Health

The balance sheet shows CAD 18.67 million in cash, providing liquidity, but CAD 5.42 million in debt indicates modest leverage. The significant capital expenditures highlight reliance on external funding to sustain development. Financial health is adequate for now, but further equity or debt raises may be needed to fund the Dasa project to completion.

Growth Trends And Dividend Policy

Growth is driven by uranium project advancement, with no dividends paid, reflecting reinvestment priorities. The company’s trajectory depends on uranium price trends and successful project execution. Long-term growth potential is tied to nuclear energy adoption, but near-term volatility is likely.

Valuation And Market Expectations

With a market cap of CAD 280 million, the valuation reflects speculative optimism around uranium prospects. The beta of 1.007 indicates market-aligned volatility. Investors appear to price in future uranium production, though execution risks remain high.

Strategic Advantages And Outlook

Global Atomic’s key advantage is its uranium asset in a geopolitically strategic region, coupled with zinc recycling cash flow. The outlook depends on uranium demand growth and operational milestones. Success hinges on navigating regulatory hurdles and securing financing, with potential upside from rising uranium prices.

Sources

Company filings, market data

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