investorscraft@gmail.com

Intrinsic ValueSprott Physical Gold Trust (PHYS.TO)

Previous Close$49.66
Intrinsic Value
Upside potential
Previous Close
$49.66

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 Trust is a specialized exchange-traded commodity fund that provides investors with direct exposure to physical gold bullion. The trust primarily holds London Good Delivery bars, ensuring high liquidity and standardized quality. Managed by Sprott Asset Management, it caters to investors seeking a secure, transparent, and cost-efficient way to invest in gold without the complexities of direct ownership or storage. The fund operates within the broader financial services sector, specifically in asset management, and is domiciled in Canada. Its structure allows for redemption in physical gold, distinguishing it from many gold-backed ETFs that only offer cash settlements. This feature enhances its appeal to investors prioritizing tangible asset ownership. The trust’s market position is reinforced by Sprott’s reputation in precious metals investing, attracting both institutional and retail investors looking for a hedge against inflation or currency fluctuations. Its focus on physical holdings aligns with growing demand for hard assets in volatile economic environments.

Revenue Profitability And Efficiency

The trust reported revenue of CAD 1.73 billion, closely mirroring its net income of CAD 1.73 billion, reflecting its straightforward operational model tied to gold price movements. With no capital expenditures and zero debt, its financial structure is highly efficient, though operating cash flow was negative at CAD -27.3 million, likely due to timing differences in gold transactions or trust expenses.

Earnings Power And Capital Efficiency

Diluted EPS stood at CAD 4.24, demonstrating strong earnings power driven by gold price appreciation. The absence of leverage and a pure-play focus on physical gold enhance capital efficiency, as returns are directly linked to commodity performance without dilution from debt servicing or operational overhead.

Balance Sheet And Financial Health

The trust maintains a robust balance sheet with CAD 8.92 million in cash and no debt, underscoring its low-risk profile. Its assets consist almost entirely of physical gold, providing intrinsic value and liquidity. The lack of liabilities further solidifies its financial stability.

Growth Trends And Dividend Policy

Growth is intrinsically tied to gold price trends and investor demand for physical holdings. The trust does not pay dividends, as its value accrues through NAV appreciation. Investor interest may fluctuate with macroeconomic conditions, particularly inflation and currency volatility.

Valuation And Market Expectations

With a market cap of CAD 16.38 billion and a low beta of 0.12, the trust is valued as a defensive asset. Market expectations likely hinge on gold’s role as a safe haven, with valuation multiples reflecting its non-yielding but stable nature.

Strategic Advantages And Outlook

The trust’s key advantage lies in its direct physical gold ownership and redemption option, offering transparency and security. Its outlook depends on sustained investor interest in gold as a store of value, particularly amid economic uncertainty. Sprott’s management expertise further supports its long-term positioning.

Sources

Company filings, TSX disclosures

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