investorscraft@gmail.com

Intrinsic ValueSprott Physical Silver Trust (PSLV.TO)

Previous Close$28.10
Intrinsic Value
Upside potential
Previous Close
$28.10

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 Silver Trust (PSLV.TO) is a specialized exchange-traded commodity fund managed by Sprott Asset Management, offering investors direct exposure to physical silver bullion. The trust holds London Good Delivery bars, ensuring high liquidity and standardized quality, making it a preferred vehicle for institutional and retail investors seeking silver exposure without the complexities of direct ownership. As a pure-play silver investment, it serves as both a hedge against inflation and a speculative asset tied to silver price movements. The trust operates in the competitive precious metals sector, distinguishing itself through transparency, low management fees, and the backing of Sprott’s established reputation in resource investing. Its market position is reinforced by the growing demand for alternative assets amid macroeconomic uncertainty, though it faces competition from other silver ETFs and mining equities. PSLV.TO’s structure eliminates counterparty risk, as it directly holds physical silver, appealing to risk-averse investors prioritizing asset-backed security.

Revenue Profitability And Efficiency

The trust generated CAD 827.5 million in revenue for FY 2024, primarily driven by silver price appreciation and asset inflows. Net income stood at CAD 821.2 million, reflecting efficient cost management and negligible operational expenses typical of passive commodity funds. With no debt and minimal cash holdings (CAD 9.7 million), the fund’s profitability is closely tied to silver market performance rather than operational leverage.

Earnings Power And Capital Efficiency

PSLV.TO’s diluted EPS of CAD 1.69 underscores its earnings power, derived entirely from silver price movements. The absence of capital expenditures and debt enhances capital efficiency, as all returns flow directly to unitholders. Operating cash flow was negative (CAD -27.7 million), likely due to timing differences in silver purchases or redemptions, but this is atypical for the fund’s long-term profile.

Balance Sheet And Financial Health

The trust maintains a robust balance sheet with zero debt and CAD 9.7 million in cash. Its financial health is anchored by physical silver holdings, which are fully allocated and audited, eliminating credit risk. The lack of leverage and liabilities positions it favorably during market volatility, though its NAV fluctuates with silver prices.

Growth Trends And Dividend Policy

PSLV.TO does not pay dividends, as returns are realized through silver price appreciation and NAV growth. Its market cap of CAD 8.32 billion reflects strong investor interest in silver as a store of value. Growth is contingent on silver demand trends, with recent inflows suggesting heightened institutional participation in precious metals.

Valuation And Market Expectations

The trust’s beta of 0.56 indicates lower volatility relative to equities, aligning with its commodity focus. Valuation hinges on silver prices rather than traditional metrics, with the market pricing in expectations of sustained inflation hedging demand. Premiums/discounts to NAV are critical for assessing investor sentiment.

Strategic Advantages And Outlook

PSLV.TO’s key advantage lies in its physical silver backing and Sprott’s expertise, offering a secure route for silver exposure. The outlook depends on macroeconomic factors driving silver demand, including industrial uses and monetary debasement concerns. Its structure ensures alignment with silver’s long-term role in diversified portfolios.

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