investorscraft@gmail.com

Intrinsic ValueUranium Royalty Corp. (UROY)

Previous Close$4.62
Intrinsic Value
Upside potential
Previous Close
$4.62

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 pure-play uranium royalty company, providing investors with exposure to uranium prices without direct operational risks. The company generates revenue through royalties, streams, and physical uranium holdings, primarily tied to uranium mining projects globally. Its diversified portfolio includes interests in key uranium-producing regions, positioning it as a strategic financier in the uranium sector. The firm capitalizes on the growing demand for nuclear energy as a low-carbon baseload power source, benefiting from long-term contracts and rising uranium prices. Unlike traditional miners, UROY’s asset-light model reduces exposure to cost inflation and operational delays, offering leveraged upside to commodity price movements. The company competes with other royalty firms but differentiates itself through a focused uranium mandate and partnerships with established producers.

Revenue Profitability And Efficiency

In FY 2024, UROY reported revenue of $42.7 million, reflecting its royalty-driven income streams. Net income stood at $9.8 million, with diluted EPS of $0.0848, indicating modest profitability. Operating cash flow was negative at -$104.3 million, likely due to strategic uranium acquisitions or royalty investments. Capital expenditures were minimal (-$75,000), consistent with its asset-light model.

Earnings Power And Capital Efficiency

The company’s earnings are highly correlated with uranium price trends, given its royalty-based revenue model. With negligible debt ($193,000) and $21.1 million in cash, UROY maintains strong liquidity to fund additional royalties or uranium purchases. Its capital efficiency is underscored by low overhead costs and a focus on high-margin royalty income.

Balance Sheet And Financial Health

UROY’s balance sheet remains robust, with $21.1 million in cash and equivalents against minimal debt, yielding a net cash position. The absence of significant liabilities supports financial flexibility for future acquisitions. Shareholders’ equity is likely bolstered by physical uranium holdings, though detailed asset breakdowns are unavailable.

Growth Trends And Dividend Policy

Growth hinges on uranium price appreciation and expansion of royalty/streaming agreements. The company does not pay dividends, reinvesting cash flows into strategic uranium assets. Long-term demand for nuclear fuel and supply constraints may drive further portfolio growth.

Valuation And Market Expectations

The market likely prices UROY as a leveraged uranium play, with valuation multiples reflecting commodity price expectations. Its royalty model trades at a premium to miners but discounts operational risks. Investor sentiment is tied to uranium market dynamics and nuclear energy adoption trends.

Strategic Advantages And Outlook

UROY’s key advantage lies in its pure-play uranium exposure and low-cost structure. As nuclear energy gains traction in decarbonization efforts, the company is well-positioned to benefit from rising uranium demand. Risks include commodity volatility and reliance on third-party mine performance.

Sources

Company filings, CIK 0001711570

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