What is the intrinsic value of U.UN.TO?

As of 2025-11-02, the Intrinsic Value of Sprott Physical Uranium Trust (U.UN.TO) is 54.58 CAD. This U.UN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 27.73 CAD, the upside of Sprott Physical Uranium Trust is 96.80%.

The range of the Intrinsic Value is 47.41 - 64.71 CAD

Is U.UN.TO undervalued or overvalued?

Based on its market price of 27.73 CAD and our intrinsic valuation, Sprott Physical Uranium Trust (U.UN.TO) is undervalued by 96.80%.

	Range	Selected	Upside
a
DCF (Growth 5y)	47.41 - 64.71	54.58	96.8%
DCF (Growth 10y)	55.00 - 73.27	62.60	125.7%
DCF (EBITDA 5y)	49.90 - 72.39	65.04	134.5%
DCF (EBITDA 10y)	57.13 - 80.24	71.83	159.1%
Fair Value	-41.95 - -41.95	-41.95	-251.28%
P/E	(10.94) - 105.72	17.48	-37.0%
EV/EBITDA	(17.36) - 83.16	22.04	-20.5%
EPV	19.54 - 23.01	21.27	-23.3%
DDM - Stable	(10.78) - (19.88)	(15.33)	-155.3%
DDM - Multi	22.14 - 32.61	26.43	-4.7%