As of 2025-09-18, the Intrinsic Value of Sprott Physical Uranium Trust (U.UN.TO) is 52.42 CAD. This U.UN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 25.42 CAD, the upside of Sprott Physical Uranium Trust is 106.20%.
The range of the Intrinsic Value is 44.07 - 65.23 CAD
Based on its market price of 25.42 CAD and our intrinsic valuation, Sprott Physical Uranium Trust (U.UN.TO) is undervalued by 106.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 44.07 - 65.23 | 52.42 | 106.2% |
| DCF (Growth 10y) | 50.97 - 73.86 | 60.04 | 136.2% |
| DCF (EBITDA 5y) | 49.59 - 72.07 | 66.01 | 159.7% |
| DCF (EBITDA 10y) | 55.58 - 80.08 | 71.88 | 182.8% |
| Fair Value | -42.15 - -42.15 | -42.15 | -265.83% |
| P/E | (10.96) - 91.40 | 18.06 | -29.0% |
| EV/EBITDA | (17.71) - 73.02 | 19.97 | -21.4% |
| EPV | 18.19 - 23.18 | 20.68 | -18.6% |
| DDM - Stable | (9.75) - (20.07) | (14.91) | -158.6% |
| DDM - Multi | 19.57 - 32.94 | 24.69 | -2.9% |
| Market Cap (mil) | 7,203.27 |
| Beta | 0.96 |
| Outstanding shares (mil) | 283.37 |
| Enterprise Value (mil) | 6,976.36 |
| Market risk premium | 5.10% |
| Cost of Equity | 10.34% |
| Cost of Debt | 5.00% |
| WACC | 7.01% |