investorscraft@gmail.com

Intrinsic ValueNuScale Power Corporation (SMR)

Previous Close$17.48
Intrinsic Value
Upside potential
Previous Close
$17.48

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

NuScale Power Corporation is a pioneering leader in the advanced nuclear technology sector, specializing in small modular reactor (SMR) solutions designed for scalable, carbon-free energy generation. The company’s proprietary NuScale Power Module™ offers a compact, safe, and cost-effective alternative to traditional nuclear plants, targeting utilities, industrial clients, and government entities seeking reliable baseload power with lower capital intensity. NuScale operates in a high-barrier industry where regulatory approvals and long development cycles dominate, positioning it as one of the few commercially viable SMR developers globally. Its revenue model hinges on licensing its technology, providing engineering services, and securing long-term service agreements, creating a recurring income stream post-deployment. The company competes in the broader clean energy market, where demand for decarbonization and grid stability is accelerating, though it faces challenges from renewable energy alternatives and fossil fuel incumbents. NuScale’s first-mover advantage and strategic partnerships, such as its collaboration with Fluor Corporation, strengthen its market position, but commercialization risks and policy dependencies remain critical factors.

Revenue Profitability And Efficiency

NuScale reported revenue of $37.0 million for FY 2024, reflecting its early-stage commercialization efforts, while net losses widened to -$136.6 million due to high R&D and operational costs. The company’s negative operating cash flow of -$108.7 million underscores its pre-revenue phase, with capital expenditures remaining minimal at -$44,000. These metrics highlight the capital-intensive nature of its business model and the long gestation period for nuclear projects.

Earnings Power And Capital Efficiency

NuScale’s diluted EPS of -$1.47 and absence of operating profitability indicate limited near-term earnings power, typical of developmental-stage companies in the nuclear sector. The lack of debt and a cash reserve of $401.6 million provide runway for continued R&D and project deployment, but capital efficiency remains constrained by high upfront costs and delayed revenue recognition from multi-year contracts.

Balance Sheet And Financial Health

The company maintains a robust liquidity position with $401.6 million in cash and no debt, offering flexibility to fund operations amid losses. However, the absence of tangible assets or revenue-generating projects raises questions about long-term sustainability until commercial deployments scale. NuScale’s equity-heavy structure mitigates financial risk but relies heavily on external funding to bridge the gap to profitability.

Growth Trends And Dividend Policy

NuScale’s growth trajectory hinges on regulatory milestones and first-of-a-kind project completions, with no near-term dividends expected given its reinvestment needs. The company’s backlog and pipeline of potential contracts suggest future revenue acceleration, but timelines remain uncertain due to industry-specific delays. Investor returns are likely deferred until operational scale is achieved.

Valuation And Market Expectations

The market values NuScale as a high-risk, high-reward play on the adoption of SMR technology, with its valuation reflecting optimism about long-term decarbonization trends. However, skepticism persists around execution risks and competition from cheaper renewables, creating volatility in investor sentiment. Current metrics are less relevant than forward-looking project milestones and policy support.

Strategic Advantages And Outlook

NuScale’s proprietary technology and regulatory head start provide a competitive edge, but commercialization challenges and funding needs dominate the outlook. Success depends on securing additional contracts, maintaining cost discipline, and navigating policy shifts. The company is well-positioned to benefit from global nuclear energy tailwinds, but execution remains critical to converting potential into sustained profitability.

Sources

NuScale Power Corporation 10-K (CIK: 0001822966), 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