investorscraft@gmail.com

Intrinsic ValueUranium Royalty Corp. (URC.V)

Previous Close$2.62
Intrinsic Value
Upside potential
Previous Close
$2.62

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. operates as a specialized pure-play uranium royalty company, providing investors with strategic exposure to the nuclear fuel cycle without direct operational mining risks. The company's core revenue model centers on acquiring and managing a geographically diversified portfolio of uranium royalties and streams, generating income through production-based payments from underlying mining projects. This approach positions URC as a financial intermediary in the uranium sector, leveraging capital to secure long-term revenue streams tied to uranium price appreciation and production growth across established and development-stage mining operations. The company maintains interests in key uranium projects across mining-friendly jurisdictions including Saskatchewan's Athabasca Basin, the southwestern United States, and Namibia, focusing on assets with compelling economics and development potential. URC's market position capitalizes on the growing demand for nuclear energy as a clean baseload power source, positioning the company to benefit from the global transition toward decarbonization. By maintaining a low-overhead structure and strategic royalty acquisitions, the company offers leveraged exposure to uranium price movements while mitigating traditional mining risks such as cost overruns and operational challenges.

Revenue Profitability And Efficiency

URC generated CAD 15.6 million in revenue during the period while reporting a net loss of CAD 5.7 million, reflecting the early-stage nature of its royalty portfolio where few assets have reached commercial production. The company's negative operating cash flow of CAD 21.5 million and capital expenditures of CAD 11.6 million indicate significant ongoing investment in acquiring additional uranium interests rather than generating immediate cash returns. This financial profile is characteristic of a growth-focused royalty company building its asset base during a period of uranium market development.

Earnings Power And Capital Efficiency

The company reported negative diluted EPS of CAD 0.0446, demonstrating that current royalty income remains insufficient to cover corporate overhead and acquisition costs. URC's capital allocation strategy prioritizes portfolio expansion over near-term profitability, with substantial cash deployed toward strategic royalty acquisitions. The negative cash flow from operations highlights the company's growth phase, where capital efficiency is measured by the quality and potential of royalty acquisitions rather than current earnings generation.

Balance Sheet And Financial Health

URC maintains a strong balance sheet with CAD 13.0 million in cash and equivalents against minimal debt of CAD 209,000, providing substantial financial flexibility to pursue additional royalty opportunities. The company's conservative capital structure with negligible leverage positions it well to navigate market volatility while continuing strategic acquisitions. This financial health supports URC's ability to act opportunistically during periods of uranium price strength or market dislocation.

Growth Trends And Dividend Policy

The company currently maintains a zero-dividend policy, reinvesting all capital into expanding its royalty portfolio to capture future uranium price appreciation. Growth trends are driven by strategic acquisitions rather than organic production increases, with the portfolio value tied to development progress at underlying projects. URC's expansion strategy focuses on securing royalties in jurisdictions with favorable mining policies and projects with advanced development timelines.

Valuation And Market Expectations

With a market capitalization of approximately CAD 261 million, the market appears to be valuing URC based on the potential future cash flows from its royalty portfolio rather than current financial metrics. The high beta of 2.01 indicates significant sensitivity to uranium price movements and broader commodity market sentiment. This valuation reflects investor expectations for substantial royalty revenue growth as underlying projects advance toward production.

Strategic Advantages And Outlook

URC's primary strategic advantage lies in its pure-play uranium focus and low-cost royalty model, providing leveraged exposure to uranium price appreciation without operational risk. The outlook remains closely tied to global nuclear energy adoption rates and uranium market fundamentals. The company's success will depend on its ability to selectively acquire royalties in projects that successfully advance to production, capitalizing on the expected uranium supply deficit.

Sources

Company DescriptionFinancial Metrics 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