investorscraft@gmail.com

Intrinsic ValueUranium Royalty Corp. (URC.TO)

Previous Close$6.29
Intrinsic Value
Upside potential
Previous Close
$6.29

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Uranium Royalty Corp. (URC) is a pure-play uranium royalty company that strategically acquires and manages a diversified portfolio of uranium interests across key mining jurisdictions. The company operates in the energy sector, focusing exclusively on uranium royalties, which provides exposure to uranium price appreciation without the operational risks of mining. URC holds royalties in high-grade projects such as McArthur River and Cigar Lake in Canada, as well as assets in the U.S. and Namibia, positioning it in geopolitically stable regions with strong uranium potential. Its business model generates revenue through royalty agreements tied to production from these projects, offering a low-cost, scalable approach to capitalizing on uranium market cycles. As nuclear energy gains traction amid global decarbonization efforts, URC is well-positioned to benefit from rising uranium demand, supported by its asset diversification and focus on tier-one mining jurisdictions. The company’s strategic acquisitions and partnerships with leading uranium producers enhance its market credibility and long-term growth prospects.

Revenue Profitability And Efficiency

In FY 2024, URC reported revenue of CAD 42.7 million, reflecting its ability to monetize uranium royalties amid favorable market conditions. Net income stood at CAD 9.8 million, with diluted EPS of CAD 0.0848, indicating profitability despite the capital-intensive nature of the uranium sector. Operating cash flow was negative at CAD -104.8 million, primarily due to strategic investments in royalty acquisitions, while capital expenditures remained minimal at CAD -75,000, underscoring the asset-light royalty model.

Earnings Power And Capital Efficiency

URC’s earnings power is tied to uranium price movements and production from its royalty-linked projects. The company’s capital efficiency is evident in its low overhead and lack of mining operational costs, allowing it to focus on high-margin royalty income. With uranium prices expected to rise due to supply constraints and growing nuclear energy demand, URC’s earnings potential is poised to strengthen, supported by its diversified royalty portfolio.

Balance Sheet And Financial Health

URC maintains a robust balance sheet with CAD 21.1 million in cash and equivalents and minimal total debt of CAD 193,000, reflecting strong liquidity and low leverage. The company’s financial health is further supported by its equity-based funding strategy, avoiding excessive debt while securing strategic royalty acquisitions. This conservative approach positions URC to navigate market volatility and capitalize on growth opportunities.

Growth Trends And Dividend Policy

URC’s growth is driven by its active royalty acquisition strategy and exposure to uranium’s long-term demand cycle. The company does not currently pay dividends, reinvesting cash flows into expanding its royalty portfolio. With uranium demand expected to rise due to nuclear energy expansion, URC is well-positioned to deliver capital appreciation, though its growth trajectory remains sensitive to uranium price fluctuations.

Valuation And Market Expectations

With a market cap of CAD 426.3 million and a beta of 1.741, URC is viewed as a high-beta play on uranium prices, reflecting its sensitivity to commodity cycles. Investors value the company for its pure-play uranium exposure and royalty model, which offers leveraged upside to uranium price appreciation without direct mining risks. Market expectations hinge on uranium’s structural supply-demand imbalance and nuclear energy’s role in decarbonization.

Strategic Advantages And Outlook

URC’s key advantages include its pure-play uranium focus, diversified royalty portfolio, and asset-light business model. The company is strategically positioned to benefit from rising uranium demand driven by global nuclear energy adoption. While short-term volatility may persist, URC’s long-term outlook remains positive, supported by its low-cost structure and exposure to high-quality uranium assets in stable jurisdictions.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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