investorscraft@gmail.com

Intrinsic ValueUr-Energy Inc. (URE.TO)

Previous Close$2.41
Intrinsic Value
Upside potential
Previous Close
$2.41

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

Ur-Energy Inc. operates as a uranium exploration and development company, primarily focused on in-situ recovery (ISR) projects in the United States. The company's core revenue model hinges on uranium production and sales, with its flagship Lost Creek project in Wyoming serving as its primary asset. Ur-Energy holds interests in 12 uranium projects, positioning it as a mid-tier player in the North American uranium sector. The company's strategic focus on ISR extraction, a cost-efficient method, enhances its competitive edge in a market increasingly driven by nuclear energy demand. With uranium prices rebounding amid global energy transitions, Ur-Energy is well-placed to capitalize on renewed interest in nuclear power as a low-carbon energy source. Its asset base in the U.S. provides geopolitical stability compared to peers reliant on jurisdictions with higher regulatory risks. The company's market position is further strengthened by its technical expertise in ISR, though it faces competition from larger producers like Cameco and Kazatomprom. Ur-Energy's growth prospects are tied to its ability to scale production at Lost Creek and advance its pipeline projects, leveraging its operational experience in the Great Divide Basin.

Revenue Profitability And Efficiency

In its most recent fiscal year, Ur-Energy reported revenue of CAD 33.7 million, reflecting its ongoing production activities. However, the company posted a net loss of CAD 53.2 million, underscoring the capital-intensive nature of uranium mining and development. Operating cash flow was negative at CAD 71.9 million, partly due to reinvestment in operations and exploration. The diluted EPS of CAD -0.17 highlights current profitability challenges amid development-stage expenditures.

Earnings Power And Capital Efficiency

Ur-Energy's earnings power remains constrained by its pre-revenue phase for newer projects and fluctuating uranium prices. The company's capital expenditures of CAD 9.0 million indicate disciplined investment in maintaining and expanding its asset base. With a focus on ISR technology, Ur-Energy aims to improve capital efficiency, though near-term earnings are likely to remain volatile until production scales meaningfully.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with CAD 76.1 million in cash and equivalents, providing a buffer for ongoing operations. Total debt is minimal at CAD 1.2 million, reflecting a conservative leverage profile. This strong balance sheet supports Ur-Energy's ability to fund exploration and development without excessive reliance on external financing, a critical advantage in the cyclical uranium sector.

Growth Trends And Dividend Policy

Ur-Energy is positioned for growth as uranium demand rises, but it currently does not pay dividends, reinvesting all cash flows into project development. The company's future revenue trajectory will depend on its ability to ramp up production at Lost Creek and secure long-term supply contracts. Market trends favoring nuclear energy as a clean power source could accelerate its growth prospects in the medium term.

Valuation And Market Expectations

With a market capitalization of CAD 437.8 million, Ur-Energy trades at a premium to its current revenue, reflecting investor optimism about uranium's long-term fundamentals. The beta of 1.022 indicates moderate correlation with broader market movements, though uranium equities often exhibit higher volatility due to commodity price swings. Valuation metrics suggest the market prices in future production growth rather than near-term profitability.

Strategic Advantages And Outlook

Ur-Energy's strategic advantages lie in its U.S.-focused asset base, ISR expertise, and lean operational model. The outlook is cautiously optimistic, contingent on uranium price stability and successful project execution. As nuclear energy gains policy support globally, the company is well-positioned to benefit, though execution risks and capital requirements remain key challenges to monitor.

Sources

Company filings, market data

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