investorscraft@gmail.com

Intrinsic ValueSprott Physical Uranium Trust Fund (U-UN.TO)

Previous Close$30.78
Intrinsic Value
Upside potential
Previous Close
$30.78

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Sprott Physical Uranium Trust Fund operates as a closed-end investment trust focused on uranium, providing investors with direct exposure to physical uranium holdings. The trust invests primarily in uranium oxide (U3O8) and uranium hexafluoride (UF6), storing these assets in secure facilities globally. As a pure-play uranium vehicle, it serves as a critical intermediary between uranium producers and utilities, benefiting from rising demand for nuclear energy amid global decarbonization efforts. The trust’s market position is strengthened by its large-scale uranium inventory, which provides liquidity and price stability in a niche but strategically important commodity market. Unlike traditional mining companies, the trust does not engage in exploration or production, instead capitalizing on uranium price appreciation and supply-demand imbalances. Its structure appeals to institutional and retail investors seeking inflation-hedged, long-term exposure to uranium without operational risks. The trust’s dominance in the physical uranium investment space is underscored by its substantial market capitalization and liquidity on the Toronto Stock Exchange.

Revenue Profitability And Efficiency

The trust reported minimal revenue of CAD 3.3 million in FY 2023, primarily from uranium sales and leasing activities. However, net income surged to CAD 3.55 billion, driven by unrealized gains from uranium price appreciation. Operating cash flow was negative (CAD -20.3 million), reflecting storage and administrative costs, while capital expenditures (CAD -232.5 million) were tied to additional uranium purchases. The trust’s lack of debt and dividend payouts underscores its focus on capital preservation and growth.

Earnings Power And Capital Efficiency

The trust’s earnings power is heavily influenced by uranium price volatility, with diluted EPS reaching CAD 14.25 in FY 2023. Its capital efficiency is tied to uranium market dynamics, as it reinvests proceeds into additional physical holdings rather than distributing dividends. The absence of leverage enhances its ability to capitalize on uranium price movements without financial strain.

Balance Sheet And Financial Health

The trust maintains a robust balance sheet with CAD 34.1 million in cash and no debt, ensuring liquidity for uranium acquisitions and operational expenses. Its asset base consists almost entirely of physical uranium, valued at market prices, which exposes it to commodity risk but eliminates credit or counterparty concerns. The zero-debt structure aligns with its conservative financial strategy.

Growth Trends And Dividend Policy

Growth is driven by uranium price trends and strategic inventory accumulation, with no dividends distributed to unitholders. The trust’s NAV appreciation reflects its role as a uranium price proxy, benefiting from long-term nuclear energy demand. Its reinvestment policy prioritizes uranium purchases over shareholder returns, aligning with its mandate to maximize exposure to the commodity.

Valuation And Market Expectations

With a market cap of CAD 6.3 billion, the trust trades at a premium to NAV, reflecting investor optimism about uranium’s role in energy transition. Its low beta (-0.0019) suggests minimal correlation to broader equity markets, appealing to diversification-focused portfolios. Market expectations hinge on uranium supply constraints and rising utility demand for nuclear fuel.

Strategic Advantages And Outlook

The trust’s strategic advantages include its pure-play uranium exposure, scalable storage infrastructure, and liquidity as the largest publicly traded uranium vehicle. The outlook remains tied to global nuclear energy adoption, with potential upside from geopolitical supply risks and decarbonization policies. Its structure positions it as a key beneficiary of long-term uranium market tightening.

Sources

TSX filings, company disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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