investorscraft@gmail.com

Intrinsic ValueJSC National Atomic Company Kazatomprom (KAP.L)

Previous Close£82.20
Intrinsic Value
Upside potential
Previous Close
£82.20

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

JSC National Atomic Company Kazatomprom is a dominant player in the global uranium market, leveraging Kazakhstan’s vast uranium reserves to secure its position as one of the world’s largest uranium producers. The company operates across the entire uranium value chain, from exploration and mining to processing and sales, ensuring vertical integration and cost efficiency. Its diversified portfolio also includes rare metals like beryllium, tantalum, and niobium, alongside ancillary services such as radiation monitoring and financial administration, reinforcing its resilience to sector-specific volatility. Kazatomprom’s strategic location in Kazakhstan, which holds significant uranium deposits, provides a competitive edge in production scalability and cost leadership. The company supplies uranium to nuclear power plants globally, benefiting from long-term contracts that stabilize revenue streams. Its market leadership is further bolstered by partnerships with international energy firms and governments, ensuring sustained demand amid growing global interest in nuclear energy as a low-carbon alternative. While geopolitical factors and regulatory environments pose risks, Kazatomprom’s integrated operations and strong governmental backing position it as a critical supplier in the uranium sector.

Revenue Profitability And Efficiency

Kazatomprom reported robust revenue of USD 1.81 trillion for the fiscal year, with net income reaching USD 872.26 billion, reflecting strong pricing power and operational efficiency. The company’s diluted EPS of 7.16 underscores its profitability, supported by high-margin uranium sales and cost-effective mining operations. Operating cash flow stood at USD 516.49 billion, indicating healthy liquidity generation, while capital expenditures of USD -173.12 billion suggest disciplined investment in sustaining and expanding production capacity.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its substantial net income and operating cash flow, driven by efficient resource extraction and favorable uranium market dynamics. Kazatomprom’s capital efficiency is highlighted by its ability to generate significant cash flows relative to its capital expenditures, ensuring sustainable reinvestment and shareholder returns. Its low beta of 0.066 indicates minimal correlation with broader market volatility, reflecting the niche nature of its business.

Balance Sheet And Financial Health

Kazatomprom maintains a solid balance sheet, with cash and equivalents of USD 294.39 billion providing ample liquidity. Total debt of USD 149.71 billion is manageable relative to its cash reserves and earnings capacity, indicating low financial leverage. The company’s strong cash position and moderate debt levels support its ability to navigate cyclical market conditions and fund growth initiatives.

Growth Trends And Dividend Policy

The company benefits from long-term growth trends in nuclear energy demand, particularly as countries seek low-carbon alternatives. Kazatomprom’s dividend per share of 2.74 reflects a commitment to returning capital to shareholders, supported by stable cash flows. Its growth strategy focuses on optimizing production and expanding its rare metals portfolio, aligning with global energy transition trends.

Valuation And Market Expectations

With a market capitalization of USD 9.86 billion, Kazatomprom’s valuation reflects its leadership in the uranium sector and growth potential in nuclear energy. Investors likely price in sustained demand for uranium, though geopolitical and regulatory risks may weigh on sentiment. The company’s low beta suggests it is viewed as a relatively stable investment within the energy sector.

Strategic Advantages And Outlook

Kazatomprom’s strategic advantages include its vast resource base, vertical integration, and government support, positioning it to capitalize on rising uranium demand. The outlook remains positive, driven by global decarbonization efforts and nuclear energy’s role in clean energy transitions. However, the company must navigate geopolitical risks and market volatility to maintain its growth trajectory.

Sources

Company filings, London Stock Exchange data, Bloomberg

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