Global Uranium

Highlights from our nuclear fuel markets from a trader’s perspective conference call

Authored By
Analyst Name Lawson Winder, CFA
Employed by a non-US affiliate of BofAS and is not registered/qualified as a research analyst under the FINRA rules.
Analyst Email lawson.winder@bofa.com
Analyst Designation Research Analyst
Analyst Region Merrill Lynch (Canada)
Analyst Phone +1 416 369 7592
Analyst Name Jason Fairclough
Employed by a non-US affiliate of BofAS and is not registered/qualified as a research analyst under the FINRA rules.
Analyst Email jason.fairclough@bofa.com
Analyst Designation Research Analyst
Analyst Region MLI (UK)
Analyst Phone +44 20 7995 0225
Analyst Name Sathish Kasinathan
Analyst Email sathish.kasinathan@bofa.com
Analyst Designation Research Analyst
Analyst Region BofAS
Analyst Phone +1 646 855 2769
Report Details
Industry Overview 05 May 2025 Equity Global Metals and Mining

Global Uranium

Highlights from our nuclear fuel markets from a trader’s perspective conference call

Authored By
Analyst Name Lawson Winder, CFA
Employed by a non-US affiliate of BofAS and is not registered/qualified as a research analyst under the FINRA rules.
Analyst Email lawson.winder@bofa.com
Analyst Designation Research Analyst
Analyst Region Merrill Lynch (Canada)
Analyst Phone +1 416 369 7592
Analyst Name Jason Fairclough
Employed by a non-US affiliate of BofAS and is not registered/qualified as a research analyst under the FINRA rules.
Analyst Email jason.fairclough@bofa.com
Analyst Designation Research Analyst
Analyst Region MLI (UK)
Analyst Phone +44 20 7995 0225
Analyst Name Sathish Kasinathan
Analyst Email sathish.kasinathan@bofa.com
Analyst Designation Research Analyst
Analyst Region BofAS
Analyst Phone +1 646 855 2769
Report Details
Industry Overview 05 May 2025 Equity Global Metals and Mining
Glossary
displayAudiocast is false

 

>> Employed by a non-US affiliate of BofAS and is not registered/qualified as a research analyst under the FINRA rules.

Refer to "Other Important Disclosures" for information on certain BofA Securities entities that take responsibility for the information herein in particular jurisdictions.

BofA Securities does and seeks to do business with issuers covered in its research reports. As a result, investors should be aware that the firm may have a conflict of interest that could affect the objectivity of this report. Investors should consider this report as only a single factor in making their investment decision.

 

 

Key takeaways
  • On 25-Apr-25, we hosted a conference call on nuclear fuel markets from a trader's perspective.
  • Expert guests where Director/Head of Uranium at Curzon Uranium, Bram Vanderelst; and Founder/CEO of NTree Int., Tim Harvey.
  • The key message: upward pressure on the uranium spot price is building. After an "ice age" in 2025, things are heating up.

Global Uranium

 

Exhibit 1: Uranium (U3O8) price (US$/lb)

Spot prices are down 11% year to date

Exhibit 1: For an accessible version Merrill clients call 800-637-7455; Merrill Edge Self-Directed clients call 877-653-4732

Source: UxC, LLC

BofA GLOBAL RESEARCH

 

 

Global Uranium

The uranium market is heating up, the ice age is over

On 25-Apr-25, we hosted a conference call on nuclear fuel markets from a trader's perspective. We were joined by Bram Vanderelst, Director/Head of Uranium at Curzon Uranium, and Tim Harvey, Founder/CEO of NTree International Limited. Our discussion included nuclear fuel pricing, spot market dynamics, the supply outlook, conversion and enrichment, and the demand outlook, among others. The key message: upward pressure on the uranium spot price is building. After an "ice age" in 2025, things are heating up. This aligns with our view for a spot price recovery in H2'25E (rising to an average of $85 per pound (/lb) in Q4'25E). We see prices rising to average $135/lb in 2027E.

Upward pressure on the uranium price is building

After a what he described as a "terrible year" for the spot uranium price in 2024, Vanderelst thinks the price is establishing a bottom with trader and utility buying picking-up, and suppliers delaying production due to unattractive (spot) economics. He sees upward price pressure building. For traders, the large gap between the long-term price ($80/lb) and spot ($69.10/lb, $66.05/lb at the time of the call), means the carry trade (going long uranium today for future delivery at the long-term price) is profitable. Utility buyers, who normally contract, had purchased around 2 million lbs (Mlbs) in the spot market in the prior few weeks, with around another 1.8Mlbs in contracted offers. While Vanderelst hadn't yet seen a surge in multi-million lb contract offers, he noted a rising preference by utilities to negotiate privately with producers to limit price impact.

Geopolitics: US tariffs & Ukraine/Russia war

Vanderelst believes uranium is likely to be exempt from US tariffs since it's a critical mineral. However, there is less certainty further down the supply chain, as conversion (uranium hexafluoride - UF6) and enriched uranium product (EUP) might not have critical mineral protection. Regarding Ukraine/Russia, Vanderelst believes that an end to the war will provide clarity on what sanctions will remain (removing one impediment to an increase in market activity). He maintains that the damage to physical flows of uranium from the war are done, and he does not see western investors broadly exposing themselves to Russia, even after a possible conclusion to the war.

Western conversion remains a bottleneck

After rising to a fairly recent peak of $95 per kilogram uranium (kgU), the spot price of conversion is now in the range of $65-$75/kgU, a still robust price vs the $16/kgU price that persisted in the months leading up to the Russia/Ukraine war. Vanderelst sees utilities in the West as fairly well covered in conversion through 2028, but beyond then, sees conversion (ex-Russia) as materially undersupplied. He estimates that because of input cost inflation since the start of the Russia/Ukraine war, new conversion supply requires that utilities contract at prices above the $30-$40/kgU range. However, new supply is not emerging as many utilities are anchored on pre-Russia/Ukraine war prices.

 

Global Uranium

 Conference call topics of discussion

Topic 1: Pricing outlook - is the uranium market frozen?

Vanderelst asserted that the uranium market is not frozen. Despite weak spot uranium pricing suggesting inactivity in the market, he has seen activity picking up in the last few weeks. Vanderelst explained how uranium is discretionary on the buy-side, as utilities are not too time-constrained on when they buy, but instead focus on if there is a clear bottoming in the market. He pointed to two factors showing that the market had reached a fundamental bottom, the first being that carry-trade agreements are profitable since the spot price is far below the long-term price, and the second being that some miners have delayed their production and projects because of the weak pricing. Vanderelst stated that market buyers, especially utilities, waited for pricing to establish a range to ensure it wasn't temporary before they started buying. He commented that he has seen a decent amount of transaction volume from utilities in the spot market in the past few weeks.

 

Topic 2: Can utilities access enrichment & conversion?

Vanderelst affirmed that access to enrichment and conversion has been and still is a constraint for utilities, and sees conversion as the greater issue than enrichment. He explained that enrichment can be altered by changing the tails assay according to enrichment needs, whereas conversion is a bottleneck because it is necessary for enrichment. He also communicated that conversion issues are not immediate (in 2025), but are an issue further into the future, with uncovered conversion needs in 2026, 2027, and 2028, but stated that these uncovered needs are not substantial. Vanderelst sees the main issue for conversion and enrichment being the uncertainty surrounding where it will come from beyond 2028, especially in the western market.

Vanderelst underlined that although there are projects waiting to be developed for both conversion and enrichment, these projects take more than five years to start commercial operations. Vanderelst has seen primary conversion sellers engaging with utility clients to sell some conversions, and he has seen capacity utilization maximized, suggesting the bottleneck is getting some relief. He also explained that conversion plant builds involve a large capex spend, and thus require a significant book of contracts at sufficient prices to proceed (sufficient pricing now estimated to be above the $30-$40/lb range, up from $16/lb because of input cost inflation since the start of the Russia/Ukraine war).

 

Topic 3: sources of recent increased trading volumes

Vanderelst has seen utilities entering the spot market in recent weeks buying a couple million pounds, which is outside their usual behavior (as they normally purchase in the long-term contract market). He has also seen increased activity from traders, which, given the nature of their behavior, shows that they believe that a fundamental bottom in pricing has been achieved. Vanderelst communicated that he has also seen some fund activity recently. On the long-term contracting front, Vanderelst noted that there have been two public requests for proposals (RFPs), one for 2Mlbs and another for a few hundred Mlbs. However, going forward, he sees utilities targeting specific counterparties to inquire about long-term contracting, dealing private (or "off-market") to minimize the impact on pricing.

 

Topic 4: How are tariffs impacting the uranium market?

Vanderelst sees uranium and related components down the value chain being exempt from the US tariffs that have been announced and imposed since it's considered a critical mineral. He suggested that the impact of tariffs is more unclear further down the value chain, such as to the extent UF6 and EUP are considered critical minerals and if tariffs are applicable to the conversion enrichment portion or the whole product. Since uranium is exempt from tariffs, Vanderelst does not see any major changes in physical deliveries or physical directions. A premium at ConverDyn, located in the US, is not new with the tariffs; this premium has been seen over the last two years as flows adjusted for ConverDyn as it restarted operations three or four years ago. Vanderelst suggested that the continued premium at ConverDyn shows market participants are still keen on taking material at that delivery location.

 

Topic 5: Impact of an end to the Ukraine-Russia war?

Vanderelst believes that an end to the Ukraine-Russia war would provide clarity on what residual sanctions will be on Russia and what Russia's involvement in the uranium market would be. He also asserted that the war has done possibly permanent damage to the physical flows of uranium, as most western utilities will not expose themselves on long-term contracts to Russia in the future for conversion, enrichment, or physical uranium. Vanderelst explained that Russia is an importer of uranium (mostly from Kazakhstan), not an exporter. The end of the Ukraine-Russia war will impact the decisions of aspiring builders of conversion/enrichment plants as it will provide clarity on whether it is economical to build additional capacity and whether Russia will be involved in the western market. Vanderelst also highlighted the effect of the Suspension Agreement, which existed before the war, which is reducing the imports of uranium from Russia into 2028, which he sees as continuing irrespective of the war. Vanderelst does expect that Russian material would see flows into Europe, especially Eastern Europe, if the Ukraine-Russia war ended. Ultimately, Vanderelst expects a potential end to the Ukraine-Russia war to have a relatively minimal effect on the physical uranium market.

 

Topic 6: China's activity in the uranium value chain.

Vanderelst stated that China has always been self-sufficient in conversion and enrichment, but more recently has become an exporter of enrichment services, specifically EUP, and conversion. This began prior to the Ukraine-Russia war, but was possibly fast-tracked by it.  Vanderelst pointed to China importing more EUP from Russia since the war began, and exporting more EUP to the west. However, Vanderelst stated that similar to their stance on Russia, western utilities are not comfortable exposing themselves to China. He maintained that western utilities are using Chinese (and Russian) material for short-term needs and existing contracts, but are not entering into long-term contracts for conversion, enrichment, or any commodities with them. Vanderelst does not see China becoming a major player in the uranium market value chain because western utilities avoid them due to the risk it brings.

 

 Topic 7: can physical uranium fund track the spot price?

Harvey explained that a physical uranium fund that closely tracks the uranium price can use an open-ended structure, which gives investors access to daily creation and redemption of units, which gives the market maker the ability to cancel shares if there are too many in issue or deliver dollars if there are not enough in issue. Harvey asserted that investors are looking for "delta 1" exposure to the price of uranium, that being as close to 1:1 to the price of the underlying commodity is possible. He further explained that a fund structured like this would allow institutional investors to become demand in falling markets, and the fund to become supply in rising markets, which would ultimately add stability to the uranium market and allow miners to better raise capital.

 

Topic 8: Depth of liquidity in the uranium spot market

Vanderelst believes that it is possible for a physical uranium fund to closely track the price of spot uranium given more than sufficient depth of liquidity in the uranium spot market. He suggested that liquidity in the uranium spot market is greater than it appears, as people judge it based on transaction volumes, but the depth on either side of the bid and official spread should be considered.

 

Topic 9: Who is selling in the market?

Vanderelst explained that uranium supply needs to be looked at from a long-term perspective and a short-term perspective separately. He also explained that although the overall market is short, it doesn't mean that supply is short at any given point in time. Vanderelst broke down how certain players have a strategy of selling most of the pounds through traders into the spot market, and that when there is an attempt to move material into the market, there is not always a buyer. This is why large sales are affecting the market more than large purchases. Vanderelst sees a structural deficit in the overall market, and expects stop-gaps will run out, which is where short term supply such as inventory and lending have been in the past. This will ultimately make the market structurally short on a short- and long-term basis, which is currently what he sees uranium market is trending towards. Vanderelst is seeing some traders' material and market participants who allocate some of their production to the spot market selling, but this is dwindling. He has also seen investors selling material in the last few months.

 

Topic 10: physical uranium from the ANU fund?

Vanderelst stated that he does not have any certainty on the material from ANU Energy OEIC Ltd (ANU Energy), a privately-owned physical uranium investment fund in which Kazatomprom was one of the seed investors, and sees two opposing views in the market on the ANU fund's material. The first is that that the material has cleared and has been sold on the market. The second view is that the physical material is still in the market and is not fully cleared yet. There is a debate on how this resolves.

 

 

 

 

 

Latest views on the U3O8 market

 

A review of the 2025 World Nuclear Fuel Cycle event:

World Nuclear Fuel Cycle event: tripling nuclear by 2050 will need much more fuel

Highlights from our 2025 Nuclear virtual mini-conference:

Global Uranium: BofA 3rd annual nuclear mini-conference: climate, energy, and national security 02 April 2025.

Highlights from our 2024 Clean Energy Summit:

Takeaways from BofA's Clean Energy Summit, 06-Dec-2024.

For an in-depth discussion of the uranium market, please refer to our Primer: Uranium & nuclear fuel, published on Sep-22-2020

Most of our investor conversations since the 2024 US election have centered around the fact that spot and term market activity has been lighter than expected year-to-date, and we attribute this to a pull-back in US fuel buyer activity because of uncertainty around the availability of Russian origin enriched uranium and tariffs. However, Russia's Q4'24 ban on enriched uranium exports to the U.S renders the Department of Energy's (DOE) waivers irrelevant (since the ban had an immediate effect) and implies a tighter market for uranium and lower volumes of available EUP. With increasingly limited supply of uranium in all forms, we think U.S. utilities will turn to purchasing natural U3O8 via the spot and term markets, which should put upward pressure on prices in the near-to-medium-term. However, the uncertainty around the threat of tariffs and the future path of the Russia/Ukraine war is likely to keep utility on the side-line in the immediate term.

Upside risks to our U3O8 price forecasts include (but are not limited to): (1) the potential for new nuclear reactor builds globally; (2) producer year-end spot buying to meet sales commitments that exceed production; (3) additional reactor life extensions and restarts.

Exhibit 2: BofAe U3O8 quarterly price forecasts, 2025E

We marked-to-market for Q1'25E actual pricing, bringing our 2025E to $75.68/lb.

For an accessible version Merrill clients call 800-637-7455; Merrill Edge Self-Directed clients call 877-653-4732

  

US$/lb

Q1'25A

Q2'25E

Q3'25E

Q4'25E

2025E

Current

U3O8

67.73

70.00

80.00

85.00

75.68

Source: BofA Global Research, UxC LLC

BofA GLOBAL RESEARCH

We were overly bullish heading into a 2025E world of tariff threats, the artificial intelligence (AI) related excitement losing some steam, and US utility buying exhaustion in the face of steady nuclear fuel price increases plus the possibility of more demand for coal and gas at the expense of nuclear, under a new US administration. We're calling for a significant recovery in 2026E, though now from a lower base in 2025E. Fundamentals in the medium to long-term are very robust. Our long-term price is $65/lb.

Exhibit 3: BofAe annual U3O8 price forecasts, 2023-2030E

We are calling for a significant recovery in 2026E ($105.00/lb, though a lower base in 2025E ($75.70/lb).

For an accessible version Merrill clients call 800-637-7455; Merrill Edge Self-Directed clients call 877-653-4732

          

  US$/lb

2023A

2024A

2025E

2026E

2027E

2028E

2029E

2030E (LT)

Current

U3O8

60.20

86.50

75.70

105.00

135.00

111.75

88.25

65.00

Source: BofA Global Research, UxC LLC

BofA GLOBAL RESEARCH

We see the U3O8 price rising to $135/b in 2027E, with upside risk.

 

Uranium (U3O8) market prices

The spot price of uranium concentrate (U3O8) has been improving steadily since 2017 but recently pulled back below $70/lb (on energy-related concerns around DeepSeek).

Exhibit 4: Daily U3O8 price (US$/lb), 2010-2025

Prices are well-off the highs, stabilizing around $65/lb

Exhibit 4: For an accessible version Merrill clients call 800-637-7455; Merrill Edge Self-Directed clients call 877-653-4732

Source: UxC LLC

BofA GLOBAL RESEARCH

 

 

Exhibit 5: Monthly U3O8 price (US$/lb), 1987-2025

Prices are well below (-53%) the long-term peak ($136/lb) reached in 2007

Exhibit 5: For an accessible version Merrill clients call 800-637-7455; Merrill Edge Self-Directed clients call 877-653-4732

Source: UxC LLC

BofA GLOBAL RESEARCH

 

In our view, the rise in U3O8 prices in the past five years has been driven by a range of factors, among which the key drivers are: (1) constrained supply that is the result of a seven-year U3O8 bear market, which included many mine closures, following from the 2011 Fukushima accident; (2) an increase in government regulatory and financial support of nuclear energy; (3) increased recognition by energy-consuming entities and individuals that nuclear energy will be needed to decarbonize electrical energy generation; and (4) more recently, expectations that AI will drive enormous growth in energy-intensive data centers to which nuclear energy is ideally suited given its ability to supply huge quantities of carbon-free baseload power.

Exhibit 6: U308 spot price vs SPUT U3O8 purchases

SPUT purchased 3.06mlbs in 2024, down -21% YoY.

Exhibit 6: For an accessible version Merrill clients call 800-637-7455; Merrill Edge Self-Directed clients call 877-653-4732

Source: UxC, LLC, Sprott Physical Uranium Trust (SPUT)

BofA GLOBAL RESEARCH

 

 

Exhibit 7: SPUT premium/discount to NAV vs SPUT U3O8 purchases

When priced at a discount to NAV, SPUT U3O8 purchases typically slow.

Exhibit 7: For an accessible version Merrill clients call 800-637-7455; Merrill Edge Self-Directed clients call 877-653-4732

Source: UxC, LLC, Sprott Physical Uranium Trust

BofA GLOBAL RESEARCH

 

Another factor that has helped drive U3O8 prices higher has been financial firms, such as the Sprott Physical Uranium Trust (SPUT). SPUT is an investment trust that acquires U3O8 on the spot market and holds it indefinitely to offer investors a vehicle through which to gain exposure to the spot U3O8 price. We map the relationship between SPUT purchases and U3O8 spot prices in the exhibits above.

 

 

Conversion market prices

Conversion pricing in North America and the European Union is at all-time highs and we think it's likely to continue appreciating given continued pressure on supply (i.e., existing assets in France and the US that are not yet able to operate at design capacity, the US ban on Russian uranium products, and the recent retaliation from Russia to limit uranium exports to the US). The exhibits below show historical conversion pricing. Globally, there are three conversion facilities ramping up: Honeywell's Metropolis Works (had been idled due to low conversion prices post Fukushima), Cameco's Port Hope (where a 20% capacity expansion is under way), and Orano's Philippe Coste (a new facility that was started-up several years ago and has been ramping up more slowly than planned). Until these facilities fully ramp, continued supply-side tightness and pent-up demand for U3O8 seems likely; and even after these facilities ramp-up, supply shortages appear likely, in our view.

Exhibit 8: North American (NA) conversion pricing (US$/KgU)

Spot prices have risen 400% since the start of 2022

Exhibit 8: For an accessible version Merrill clients call 800-637-7455; Merrill Edge Self-Directed clients call 877-653-4732

Source: UxC, LLC. KgU = kilograms of contained uranium

BofA GLOBAL RESEARCH

 

 

Exhibit 9: European Union (EU) conversion pricing (US$/KgU)

Spot prices have risen 400% since the start of 2022

Exhibit 9: For an accessible version Merrill clients call 800-637-7455; Merrill Edge Self-Directed clients call 877-653-4732

Source: UxC, LLC. KgU = kilograms of contained uranium

BofA GLOBAL RESEARCH

 

 

Enrichment market prices

With Russia's recent uranium export ban (15-Nov-2024), global enrichment markets are tightening rapidly and that should lead to increasing demand for U3O8 through substitution of Russian enriched uranium, which is only partly derived from mined natural uranium. As such, we think that it is feasible that the U3O8 price reaches a new all-time high.

Exhibit 10: Enrichment prices as measure in USD per separative work unit (SWU)

Spot prices have risen 219% since the start of 2022

Exhibit 10: For an accessible version Merrill clients call 800-637-7455; Merrill Edge Self-Directed clients call 877-653-4732

Source: UxC, LLC

BofA GLOBAL RESEARCH

 

 

 Global U3O8 supply-demand model

Our last adjustment to our uranium demand-supply model (published on 8-Apr-25) accounted for the following factors:

  1. We assume a somewhat slower ramp-up at the Dasa mine in Niger but still assume the mine achieves first production in 2026E;
  2. We assume that the now closed SOMAÏR mine in Niger remains closed through the end of this decade, whereas we had previously assumed it restarted in 2026E;
  3. We assume the Zuuvch-Ovoo mine in Mongolia achieves first production in 2030E vs 2029E previously; and
  4. We assume the Rook I / Arrow mine in Canada achieves first production in 2030E vs 2029E previously, one year later to account for the recent permitting delay (with the first of two public hearings to be held in November 2025 vs an expectation for Q1'25 (and only one hearing) previously).

These changes result in our U3O8 deficit being pushed out indefinitely. As such, we maintain our bullish outlook for spot U3O8 prices. Our most recent U3O8 supply and demand model is detailed below.

 

Exhibit 11: U3O8 demand estimates (klbs)

We model 22% growth in U3O8 demand from 2024A-2030E, mainly driven by increased nuclear fuel consumption in China, South Korea, and Japan.

For an accessible version Merrill clients call 800-637-7455; Merrill Edge Self-Directed clients call 877-653-4732

URANIUM DEMAND

2020

2021

2022

2023

2024

2025E

2026E

2027E

2028E

2029E

2030E

Country

 

 

 

 

 

 

 

 

 

 

 

Canada

4,218

3,927

5,188

5,188

5,188

4,411

4,022

4,022

4,022

4,022

4,824

% y/y

-7%

-7%

32%

0%

0%

-15%

-9%

0%

0%

0%

20%

China

21,185

25,988

22,750

26,457

30,795

34,863

37,238

37,803

47,081

50,837

63,154

% y/y

5%

23%

-12%

16%

16%

13%

7%

2%

25%

8%

24%

France

15,574

22,849

23,119

24,371

23,465

23,465

23,465

23,465

23,465

23,465

25,915

% y/y

0%

47%

1%

5%

-4%

0%

0%

0%

0%

0%

10%

Japan

3,134

3,342

6,891

6,373

8,000

7,992

8,272

12,931

11,292

11,068

11,647

% y/y

46%

7%

106%

-8%

26%

0%

4%

56%

-13%

-2%

5%

Russia

5,718

8,432

12,902

13,019

13,787

12,745

13,548

12,739

13,010

12,664

12,538

% y/y

-33%

47%

53%

1%

6%

-8%

6%

-6%

2%

-3%

-1%

South Korea

11,690

12,315

11,928

12,358

12,863

12,371

12,196

12,196

12,196

13,554

14,667

% y/y

23%

5%

-3%

4%

4%

-4%

-1%

0%

0%

11%

8%

United States

43,477

45,567

49,172

49,821

49,135

49,298

50,291

49,695

50,705

50,051

49,338

% y/y

-9%

5%

8%

1%

-1%

0%

2%

-1%

2%

-1%

-1%

Other

55,805

31,265

44,429

41,483

39,965

40,447

37,964

43,203

41,738

40,939

42,720

% y/y

-1%

-44%

42%

-7%

-4%

1%

-6%

14%

-3%

-2%

4%

Power Requirements

160,800

153,685

176,378

179,069

183,199

185,591

186,997

196,055

203,510

206,602

224,803

% y/y

-2.3%

-4.4%

14.8%

1.5%

2.3%

1.3%

0.8%

4.8%

3.8%

1.5%

8.8%

Total inventory build

20,100

66,171

20,500

15,000

10,000

10,000

10,000

10,000

10,000

10,000

10,000

% y/y

8%

229%

-69%

-27%

-33%

0%

0%

0%

0%

0%

0%

Total Underlying Demand

180,900

219,856

196,878

194,069

193,199

195,591

196,997

206,055

213,510

216,602

234,803

Source: BofA Global Research estimates, UxC LLC

 

BofA GLOBAL RESEARCH

 

Exhibit 12: U3O8 supply estimates (klbs)

We see the U3O8 market in deficit through to the end of this decade (and beyond), with the 2030E deficit to expand materially vs 2029E.

For an accessible version Merrill clients call 800-637-7455; Merrill Edge Self-Directed clients call 877-653-4732

 URANIUM SUPPLY

2020

2021

2022

2023

2024

2025E

2026E

2027E

2028E

2029E

2030E

Mine Supply

 

 

 

 

 

 

 

 

 

 

 

Africa

22,009

21,311

20,219

21,284

20,768

20,301

21,693

22,560

24,043

25,288

25,423

% y/y

-2%

-3%

-5%

5%

-2%

-2%

7%

4%

7%

5%

1%

Australia

16,025

9,721

12,163

13,221

14,157

14,988

15,721

16,537

16,484

15,852

10,902

% y/y

-6%

-39%

25%

9%

7%

6%

5%

5%

0%

-4%

-31%

Canada

10,070

12,200

19,160

28,499

37,209

35,618

37,000

37,300

38,000

41,000

46,000

% y/y

-44%

21%

57%

49%

31%

-4%

4%

1%

2%

8%

12%

Kazakhstan

50,641

56,729

55,193

54,879

58,173

63,900

69,073

75,278

82,306

84,979

86,699

% y/y

-15%

12%

-3%

-1%

6%

10%

8%

9%

9%

3%

2%

Russia

7,400

7,360

6,521

6,973

6,760

6,760

6,760

7,193

7,627

8,060

8,493

% y/y

-2%

-1%

-11%

7%

-3%

0%

0%

6%

6%

6%

5%

Ukraine

1,182

752

125

884

750

750

1,000

1,500

2,000

2,000

2,000

% y/y

-43%

-36%

-83%

607%

-15%

0%

33%

50%

33%

0%

0%

United States

213

0

194

26

1,400

3,485

4,240

4,600

4,350

4,000

4,000

% y/y

22%

-100%

nm

-87%

5285%

149%

22%

8%

-5%

-8%

0%

Uzbekistan

8,800

8,800

9,259

10,530

10,400

10,400

10,400

10,400

10,400

10,400

10,400

% y/y

-3%

0%

5%

14%

-1%

0%

0%

0%

0%

0%

0%

Other

5,837

6,330

6,323

7,270

7,278

7,730

8,270

8,270

8,270

9,480

10,753

% y/y

3%

8%

0%

15%

0%

6%

7%

0%

0%

15%

13%

Total mine production

122,177

123,203

129,157

143,566

156,894

163,932

174,157

183,639

193,480

201,059

204,671

% y/y

-14%

1%

5%

11%

9%

4%

6%

5%

5%

4%

2%

Secondary Supply

 

 

 

 

 

 

 

 

 

 

 

Russian Govt Stocks

4,000

4,000

4,000

4,000

4,000

4,000

3,000

3,000

2,500

2,500

2,000

Commercial inventory

29,500

36,300

40,000

36,000

14,512

13,811

5,979

4,563

5,267

2,004

17,203

US Gov't stocks (DOE,TVA)

3,042

828

888

1,895

1,798

2,014

2,511

3,413

959

928

1,887

MOX + Reprocessed

8,371

7,392

6,969

6,633

6,770

6,834

6,850

6,940

6,804

6,111

6,042

Total secondary supply

65,063

68,580

66,697

61,568

36,305

31,659

22,840

22,416

20,030

15,543

30,132

Total Supply

187,240

191,783

195,854

205,134

193,199

195,591

196,997

206,055

213,510

216,602

234,803

% y/y

-7%

2%

2%

5%

-6%

1%

1%

5%

4%

1%

8%

Surplus (Def.) bef. com. Inv.

-23,160

-64,373

-41,024

-24,935

-14,512

-13,811

-5,979

-4,563

-5,267

-2,004

-17,203

surplus/(deficit) % bef. inv.

-13%

-29%

-21%

-13%

-8%

-7%

-3%

-2%

-2%

-1%

-7%

Surplus (Deficit) bef Com. Inv.

-3,060

1,798

-20,524

-9,935

-4,512

-3,811

4,021

5,437

4,733

7,996

-7,203

surplus/(deficit) % of rctr req.

-2%

1%

-12%

-6%

-2%

-2%

2%

3%

2%

4%

-3%

Surplus (Deficit) after inv.

6,340

-28,073

-1,024

11,065

0

0

0

0

0

0

0

Source: BofA Global Research estimates, UxC LLC

BofA GLOBAL RESEARCH

 

 CCJ is our top pick for 2025E

Buy CCJ to gain exposure to diversified nuclear energy

Cameco (CCJ) remains one of our top picks for 2025 and our preferred name in the uranium sector for a few reasons: (1) we like its diversified exposure across the nuclear energy and fuel supply chains; (2) we are bullish uranium (CCJ's core product) and expect prices to rise amidst a supply deficit; (3) we see shares attractively valued vs other nuclear equities; and (4) we see hidden value in Westinghouse and idled operations.

 

Exhibit 13: Stocks mentioned

Prices and ratings for stocks mentioned in this report

For an accessible version Merrill clients call 800-637-7455; Merrill Edge Self-Directed clients call 877-653-4732

  BofA Ticker

Bloomberg ticker

Company name

Price

Rating

YCCO

CCO CN

Cameco Corp

C$ 64.89

B-1-7

CCJ

CCJ US

Cameco Corp.

US$ 47.01

C-1-7

Source: BofA Global Research

BofA GLOBAL RESEARCH

 

 

 

 

Cameco Corporation (YCCO / CCJ)

Our US$61.00 (C$86.00) PO is based on 1.25x our NAV, and 16.5x 2025E & 16.0x 2026E EV/EBITDA (all three equally weighted). We use a CADUSD FX rate of 1.40. The 1.25x P/NAV is above the longer term avg around 0.9x but below peak of 1.35x. We think 1.25x is justified given Cameco's world-class tier one assets in favorable jurisdictions (Canada) and potential exploration upside partially offset by the fact that one of those tier-one assets has been voluntarily idled (but is in the process of restarting).

Downside risks:1) slower-than-expected global energy demand growth, 2) continued push-out of a Japanese nuclear fleet restart, 3) any worsening in sentiment toward nuclear or more favorable sentiment toward alternative power fuel sources, and 4) any production problems at Cameco's only operating mine, Cigar Lake. Upside risks: 1) additional potential mine disruptions that may further improve supply-demand dynamics, 2) better pace of reactor development in key future demand countries (China, Japan, and India), 3) more stringent carbon emissions restrictions in key countries, encouraging nuclear power as an environmentally friendly base line energy source, 4) a material rise in NatGas prices making nuclear power generation competitive in the US.

 

 

 

North America - Metals and Mining Coverage Cluster

Investment rating

Company

BofA Ticker

Bloomberg symbol

Analyst

BUY

 

Agnico Eagle Mines

AEM

AEM US

Lawson Winder, CFA

 

Alamos Gold

YAGI

AGI CN

Lawson Winder, CFA

 

Alamos Gold

AGI

AGI US

Lawson Winder, CFA

 

Cameco Corporation

YCCO

CCO CN

Lawson Winder, CFA

 

Cameco Corporation

CCJ

CCJ US

Lawson Winder, CFA

 

CMC

CMC

CMC US

Sathish Kasinathan

 

Freeport-McMoRan

FCX

FCX US

Lawson Winder, CFA

 

Hudbay Minerals

YHBM

HBM CN

Lawson Winder, CFA

 

HudBay Minerals

HBM

HBM US

Lawson Winder, CFA

 

IAMGOLD

YIMG

IMG CN

Lawson Winder, CFA

 

IAMGOLD Corp.

IAG

IAG US

Lawson Winder, CFA

 

Ivanhoe Mines

YIVN

IVN CN

Lawson Winder, CFA

 

Ivanhoe MInes

IVPAF

IVPAF US

Lawson Winder, CFA

 

Kinross Gold

KGC

KGC US

Lawson Winder, CFA

 

Lundin Mining

XLPRF

LUMI SS

Lawson Winder, CFA

 

Lundin Mining Corp

YLUN

LUN CN

Lawson Winder, CFA

 

Lundin Mining Corp

LUNMF

LUNMF US

Lawson Winder, CFA

 

MP Materials

MP

MP US

Lawson Winder, CFA

 

New Gold Inc.

YNGD

NGD CN

Lawson Winder, CFA

 

New Gold Inc.

NGD

NGD US

Lawson Winder, CFA

 

Newmont Corporation

NEM

NEM US

Lawson Winder, CFA

 

Newmont Corporation

XNCRF

NEM AU

Lawson Winder, CFA

 

Nucor

NUE

NUE US

Lawson Winder, CFA

 

Pan American Silver

PAAS

PAAS US

Lawson Winder, CFA

 

Steel Dynamics

STLD

STLD US

Lawson Winder, CFA

 

Teck Resources

YTECK

TECK/B CN

Lawson Winder, CFA

 

Teck Resources Ltd

TECK

TECK US

Lawson Winder, CFA

 

Triple Flag Precious Metals Corp.

YTFPM

TFPM CN

Lawson Winder, CFA

 

Triple Flag Precious Metals Corp.

TFPM

TFPM US

Lawson Winder, CFA

 

Wheaton Precious Metals

WPM

WPM US

Lawson Winder, CFA

NEUTRAL

 

Barrick Gold

GOLD

GOLD US

Lawson Winder, CFA

 

Cleveland-Cliffs

CLF

CLF US

Lawson Winder, CFA

 

First Quantum

FQVLF

FQVLF US

Lawson Winder, CFA

 

First Quantum Minerals

YFM

FM CN

Lawson Winder, CFA

 

Franco-Nevada

YFNV

FNV CN

Lawson Winder, CFA

 

Franco-Nevada

FNV

FNV US

Lawson Winder, CFA

 

Reliance, Inc.

RS

RS US

Lawson Winder, CFA

UNDERPERFORM

 

Alcoa Corporation

AA

AA US

Lawson Winder, CFA

 

B2Gold Corp

YBTO

BTO CN

Lawson Winder, CFA

 

B2Gold Corp

BTG

BTG US

Lawson Winder, CFA

 

Centerra Gold

YCG

CG CN

Lawson Winder, CFA

 

Centerra Gold

CGAU

CGAU US

Lawson Winder, CFA

 

Eldorado Gold

EGO

EGO US

Lawson Winder, CFA

 

Eldorado Gold

YELD

ELD CN

Lawson Winder, CFA

 

Nexa Resources

NEXA

NEXA US

Lawson Winder, CFA

 

Royal Gold

RGLD

RGLD US

Lawson Winder, CFA

 

SSR Mining Inc.

SSRM

SSRM US

Lawson Winder, CFA

 

SSR Mining Inc.

YSSRM

SSRM CN

Lawson Winder, CFA

 

 

 

I, Lawson Winder, CFA, hereby certify that the views expressed in this research report accurately reflect my personal views about the subject securities and issuers. I also certify that no part of my compensation was, is, or will be, directly or indirectly, related to the specific recommendations or view expressed in this research report.

 

 

 Important Disclosures

 

Cameco Corp (YCCO) Price Chart

Cameco Corp (YCCO) Price Chart: Shows up to three years of stock price history, and any changes to BofA Global Research’s opinion, price objective, analyst, and/or coverage status. For an accessible version Merrill clients call 800-637-7455; Merrill Edge Self-Directed clients call 877-653-4732.

The Investment Opinion System is contained at the end of the report under the heading "Fundamental Equity Opinion Key". Dark grey shading indicates the security is restricted with the opinion suspended. Medium grey shading indicates the security is under review with the opinion withdrawn. Light grey shading indicates the security is not covered. Chart is current as of a date no more than one trading day prior to the date of the report.

 

Cameco Corp. (CCJ) Price Chart

Cameco Corp. (CCJ) Price Chart: Shows up to three years of stock price history, and any changes to BofA Global Research’s opinion, price objective, analyst, and/or coverage status. For an accessible version Merrill clients call 800-637-7455; Merrill Edge Self-Directed clients call 877-653-4732.

The Investment Opinion System is contained at the end of the report under the heading "Fundamental Equity Opinion Key". Dark grey shading indicates the security is restricted with the opinion suspended. Medium grey shading indicates the security is under review with the opinion withdrawn. Light grey shading indicates the security is not covered. Chart is current as of a date no more than one trading day prior to the date of the report.

 

 

Equity Investment Rating Distribution: Non-Ferrous Metals/Mining & Minerals Group (as of 31 Mar 2025)

Coverage Universe

Count

Percent

Inv. Banking Relationships R1

Count

Percent

Buy

61

58.65%

Buy

29

47.54%

Hold

22

21.15%

Hold

10

45.45%

Sell

21

20.19%

Sell

10

47.62%

 

Equity Investment Rating Distribution: Global Group (as of 31 Mar 2025)

Coverage Universe

Count

Percent

Inv. Banking Relationships R1

Count

Percent

Buy

1867

54.40%

Buy

1108

59.35%

Hold

774

22.55%

Hold

466

60.21%

Sell

791

23.05%

Sell

368

46.52%

 R1 Issuers that were investment banking clients of BofA Securities or one of its affiliates within the past 12 months. For purposes of this Investment Rating Distribution, the coverage universe includes only stocks. A stock rated Neutral is included as a Hold, and a stock rated Underperform is included as a Sell.

 

FUNDAMENTAL EQUITY OPINION KEY: Opinions include a Volatility Risk Rating, an Investment Rating and an Income Rating. VOLATILITY RISK RATINGS, indicators of potential price fluctuation, are: A - Low, B - Medium and C - High. INVESTMENT RATINGS reflect the analyst's assessment of both a stock's absolute total return potential as well as its attractiveness for investment relative to other stocks within its Coverage Cluster (defined below). Our investment ratings are: 1 - Buy stocks are expected to have a total return of at least 10% and are the most attractive stocks in the coverage cluster; 2 - Neutral stocks are expected to remain flat or increase in value and are less attractive than Buy rated stocks and 3 - Underperform stocks are the least attractive stocks in a coverage cluster. An investment rating of 6 (No Rating) indicates that a stock is no longer trading on the basis of fundamentals. Analysts assign investment ratings considering, among other things, the 0-12 month total return expectation for a stock and the firm's guidelines for ratings dispersions (shown in the table below). The current price objective for a stock should be referenced to better understand the total return expectation at any given time. The price objective reflects the analyst's view of the potential price appreciation (depreciation).

Investment rating

Total return expectation (within 12-month period of date of initial rating)

Ratings dispersion guidelines for coverage clusterR2

Buy

10%

70%

Neutral

0%

30%

Underperform

N/A

20%

 R2Ratings dispersions may vary from time to time where BofA Global Research believes it better reflects the investment prospects of stocks in a Coverage Cluster.

INCOME RATINGS, indicators of potential cash dividends, are: 7 - same/higher (dividend considered to be secure), 8 - same/lower (dividend not considered to be secure) and 9 - pays no cash dividend. Coverage Cluster is comprised of stocks covered by a single analyst or two or more analysts sharing a common industry, sector, region or other classification(s). A stock's coverage cluster is included in the most recent BofA Global Research report referencing the stock. 

 

Price Charts for the securities referenced in this research report are available on the Price Charts website, or call 1-800-MERRILL to have them mailed.

BofAS or one of its affiliates acts as a market maker for the equity securities recommended in the report: Cameco Corp.

BofAS or an affiliate has received compensation from the issuer for non-investment banking services or products within the past 12 months: Cameco Corporation.

The issuer is or was, within the last 12 months, a non-securities business client of BofAS and/or one or more of its affiliates: Cameco Corporation.

BofAS together with its affiliates beneficially owns one percent or more of the common stock of this issuer. If this report was issued on or after the 9th day of the month, it reflects the ownership position on the last day of the previous month. Reports issued before the 9th day of a month reflect the ownership position at the end of the second month preceding the date of the report: Cameco Corporation.

BofAS or one of its affiliates is willing to sell to, or buy from, clients the common equity of the issuer on a principal basis: Cameco Corp.

BofA Global Research personnel (including the analyst(s) responsible for this report) receive compensation based upon, among other factors, the overall profitability of Bank of America Corporation, including profits derived from investment banking. The analyst(s) responsible for this report may also receive compensation based upon, among other factors, the overall profitability of the Bank's sales and trading businesses relating to the class of securities or financial instruments for which such analyst is responsible.

 

Other Important Disclosures

​One or more Canada-based analysts contributing to this report has visited the material operations of the issuer within the last 12 months: Cameco Corporation.

From time to time research analysts conduct site visits of covered issuers. BofA Global Research policies prohibit research analysts from accepting payment or reimbursement for travel expenses from the issuer for such visits.

Prices are indicative and for information purposes only. Except as otherwise stated in the report, for any recommendation in relation to an equity security, the price referenced is the publicly traded price of the security as of close of business on the day prior to the date of the report or, if the report is published during intraday trading, the price referenced is indicative of the traded price as of the date and time of the report and in relation to a debt security (including equity preferred and CDS), prices are indicative as of the date and time of the report and are from various sources including BofA Securities trading desks.

The date and time of completion of the production of any recommendation in this report shall be the date and time of dissemination of this report as recorded in the report timestamp.

 

Recipients who are not institutional investors or market professionals should seek the advice of their independent financial advisor before considering information in this report in connection with any investment decision, or for a necessary explanation of its contents.

Officers of BofAS or one or more of its affiliates (other than research analysts) may have a financial interest in securities of the issuer(s) or in related investments.

Refer to BofA Global Research policies relating to conflicts of interest.

"BofA Securities" includes BofA Securities, Inc. ("BofAS") and its affiliates. Investors should contact their BofA Securities representative or Merrill Global Wealth Management financial advisor if they have questions concerning this report or concerning the appropriateness of any investment idea described herein for such investor. "BofA Securities" is a global brand for BofA Global Research.

Information relating to Non-US affiliates of BofA Securities and Distribution of Affiliate Research Reports:

​​BofAS and/or Merrill Lynch, Pierce, Fenner & Smith Incorporated ("MLPF&S") may in the future distribute, information of the following non-US affiliates in the US (short name: legal name, regulator): Merrill Lynch (South Africa): Merrill Lynch South Africa (Pty) Ltd., regulated by the Financial Sector Conduct Authority; MLI (UK): Merrill Lynch International, regulated by the Financial Conduct Authority (FCA) and the Prudential Regulation Authority (PRA); BofASE (France): BofA Securities Europe SA is authorized by the Autorité de Contrôle Prudentiel et de Résolution (ACPR) and regulated by the ACPR and the Autorité des Marchés Financiers (AMF). BofA Securities Europe SA ("BofASE") with registered address at 51, rue La Boétie, 75008 Paris is registered under no 842 602 690 RCS Paris. In accordance with the provisions of French Code Monétaire et Financier (Monetary and Financial Code), BofASE is an établissement de crédit et d'investissement (credit and investment institution) that is authorised and supervised by the European Central Bank and the Autorité de Contrôle Prudentiel et de Résolution (ACPR) and regulated by the ACPR and the Autorité des Marchés Financiers. BofASE's share capital can be found at www.bofaml.com/BofASEdisclaimer; BofA Europe (Milan): Bank of America Europe Designated Activity Company, Milan Branch, regulated by the Bank of Italy, the European Central Bank (ECB) and the Central Bank of Ireland (CBI); BofA Europe (Frankfurt): Bank of America Europe Designated Activity Company, Frankfurt Branch regulated by BaFin, the ECB and the CBI; BofA Europe (Madrid): Bank of America Europe Designated Activity Company, Sucursal en España, regulated by the Bank of Spain, the ECB and the CBI; Merrill Lynch (Australia): Merrill Lynch Equities (Australia) Limited, regulated by the Australian Securities and Investments Commission; Merrill Lynch (Hong Kong): Merrill Lynch (Asia Pacific) Limited, regulated by the Hong Kong Securities and Futures Commission (HKSFC); Merrill Lynch (Singapore): Merrill Lynch (Singapore) Pte Ltd, regulated by the Monetary Authority of Singapore (MAS); Merrill Lynch (Canada): Merrill Lynch Canada Inc, regulated by the Canadian Investment Regulatory Organization; Merrill Lynch (Mexico): Merrill Lynch Mexico, SA de CV, Casa de Bolsa, regulated by the Comisión Nacional Bancaria y de Valores; BofAS Japan: BofA Securities Japan Co., Ltd., regulated by the Financial Services Agency; Merrill Lynch (Seoul): Merrill Lynch International, LLC Seoul Branch, regulated by the Financial Supervisory Service; Merrill Lynch (Taiwan): Merrill Lynch Securities (Taiwan) Ltd., regulated by the Securities and Futures Bureau; BofAS India: BofA Securities India Limited, regulated by the Securities and Exchange Board of India (SEBI); Merrill Lynch (Israel): Merrill Lynch Israel Limited, regulated by Israel Securities Authority; Merrill Lynch (DIFC): Merrill Lynch International (DIFC Branch), regulated by the Dubai Financial Services Authority (DFSA); Merrill Lynch (Brazil): Merrill Lynch S.A. Corretora de Títulos e Valores Mobiliários, regulated by Comissão de Valores Mobiliários; Merrill Lynch KSA Company: Merrill Lynch Kingdom of Saudi Arabia Company, regulated by the Capital Market Authority.

This information: has been approved for publication and is distributed in the United Kingdom (UK) to professional clients and eligible counterparties (as each is defined in the rules of the FCA and the PRA) by MLI (UK), which is authorized by the PRA and regulated by the FCA and the PRA - details about the extent of our regulation by the FCA and PRA are available from us on request; has been approved for publication and is distributed in the European Economic Area (EEA) by BofASE (France), which is authorized by the ACPR and regulated by the ACPR and the AMF; has been considered and distributed in Japan by BofAS Japan, a registered securities dealer under the Financial Instruments and Exchange Act in Japan, or its permitted affiliates; is issued and distributed in Hong Kong by Merrill Lynch (Hong Kong) which is regulated by HKSFC; is issued and distributed in Taiwan by Merrill Lynch (Taiwan); is issued and distributed in India by BofAS India; and is issued and distributed in Singapore to institutional investors and/or accredited investors (each as defined under the Financial Advisers Regulations) by Merrill Lynch (Singapore) (Company Registration No 198602883D). Merrill Lynch (Singapore) is regulated by MAS. Merrill Lynch Equities (Australia) Limited (ABN 65 006 276 795), AFS License 235132 (MLEA) distributes this information in Australia only to 'Wholesale' clients as defined by s.761G of the Corporations Act 2001. With the exception of Bank of America N.A., Australia Branch, neither MLEA nor any of its affiliates involved in preparing this information is an Authorised Deposit-Taking Institution under the Banking Act 1959 nor regulated by the Australian Prudential Regulation Authority. No approval is required for publication or distribution of this information in Brazil and its local distribution is by Merrill Lynch (Brazil) in accordance with applicable regulations. Merrill Lynch (DIFC) is authorized and regulated by the DFSA. Information prepared and issued by Merrill Lynch (DIFC) is done so in accordance with the requirements of the DFSA conduct of business rules. BofA Europe (Frankfurt) distributes this information in Germany and is regulated by BaFin, the ECB and the CBI. BofA Securities entities, including BofA Europe and BofASE (France), may outsource/delegate the marketing and/or provision of certain research services or aspects of research services to other branches or members of the BofA Securities group. You may be contacted by a different BofA Securities entity acting for and on behalf of your service provider where permitted by applicable law. This does not change your service provider. Please refer to the Electronic Communications Disclaimers for further information.

​This information has been prepared and issued by BofAS and/or one or more of its non-US affiliates. The author(s) of this information may not be licensed to carry on regulated activities in your jurisdiction and, if not licensed, do not hold themselves out as being able to do so. BofAS and/or MLPF&S is the distributor of this information in the US and accepts full responsibility for information distributed to BofAS and/or MLPF&S clients in the US by its non-US affiliates. Any US person receiving this information and wishing to effect any transaction in any security discussed herein should do so through BofAS and/or MLPF&S and not such foreign affiliates. Hong Kong recipients of this information should contact Merrill Lynch (Asia Pacific) Limited in respect of any matters relating to dealing in securities or provision of specific advice on securities or any other matters arising from, or in connection with, this information. Singapore recipients of this information should contact Merrill Lynch (Singapore) Pte Ltd in respect of any matters arising from, or in connection with, this information. For clients that are not accredited investors, expert investors or institutional investors Merrill Lynch (Singapore) Pte Ltd accepts full responsibility for the contents of this information distributed to such clients in Singapore.

General Investment Related Disclosures:

Taiwan Readers: Neither the information nor any opinion expressed herein constitutes an offer or a solicitation of an offer to transact in any securities or other financial instrument. No part of this report may be used or reproduced or quoted in any manner whatsoever in Taiwan by the press or any other person without the express written consent of BofA Securities.

This document provides general information only, and has been prepared for, and is intended for general distribution to, BofA Securities clients. Neither the information nor any opinion expressed constitutes an offer or an invitation to make an offer, to buy or sell any securities or other financial instrument or any derivative related to such securities or instruments (e.g., options, futures, warrants, and contracts for differences). This document is not intended to provide personal investment advice and it does not take into account the specific investment objectives, financial situation and the particular needs of, and is not directed to, any specific person(s). This document and its content do not constitute, and should not be considered to constitute, investment advice for purposes of ERISA, the US tax code, the Investment Advisers Act or otherwise. Investors should seek financial advice regarding the appropriateness of investing in financial instruments and implementing investment strategies discussed or recommended in this document and should understand that statements regarding future prospects may not be realized. Any decision to purchase or subscribe for securities in any offering must be based solely on existing public information on such security or the information in the prospectus or other offering document issued in connection with such offering, and not on this document.

Securities and other financial instruments referred to herein, or recommended, offered or sold by BofA Securities, are not insured by the Federal Deposit Insurance Corporation and are not deposits or other obligations of any insured depository institution (including, Bank of America, N.A.). Investments in general and, derivatives, in particular, involve numerous risks, including, among others, market risk, counterparty default risk and liquidity risk. No security, financial instrument or derivative is suitable for all investors. Digital assets are extremely speculative, volatile and are largely unregulated. In some cases, securities and other financial instruments may be difficult to value or sell and reliable information about the value or risks related to the security or financial instrument may be difficult to obtain. Investors should note that income from such securities and other financial instruments, if any, may fluctuate and that price or value of such securities and instruments may rise or fall and, in some cases, investors may lose their entire principal investment. Past performance is not necessarily a guide to future performance. Levels and basis for taxation may change.

This report may contain a short-term trading idea or recommendation, which highlights a specific near-term catalyst or event impacting the issuer or the market that is anticipated to have a short-term price impact on the equity securities of the issuer. Short-term trading ideas and recommendations are different from and do not affect a stock's fundamental equity rating, which reflects both a longer term total return expectation and attractiveness for investment relative to other stocks within its Coverage Cluster. Short-term trading ideas and recommendations may be more or less positive than a stock's fundamental equity rating.

BofA Securities is aware that the implementation of the ideas expressed in this report may depend upon an investor's ability to "short" securities or other financial instruments and that such action may be limited by regulations prohibiting or restricting "shortselling" in many jurisdictions. Investors are urged to seek advice regarding the applicability of such regulations prior to executing any short idea contained in this report.

Foreign currency rates of exchange may adversely affect the value, price or income of any security or financial instrument mentioned herein. Investors in such securities and instruments, including ADRs, effectively assume currency risk.

BofAS or one of its affiliates is a regular issuer of traded financial instruments linked to securities that may have been recommended in this report. BofAS or one of its affiliates may, at any time, hold a trading position (long or short) in the securities and financial instruments discussed in this report.

BofA Securities, through business units other than BofA Global Research, may have issued and may in the future issue trading ideas or recommendations that are inconsistent with, and reach different conclusions from, the information presented herein. Such ideas or recommendations may reflect different time frames, assumptions, views and analytical methods of the persons who prepared them, and BofA Securities is under no obligation to ensure that such other trading ideas or recommendations are brought to the attention of any recipient of this information.

In the event that the recipient received this information pursuant to a contract between the recipient and BofAS for the provision of research services for a separate fee, and in connection therewith BofAS may be deemed to be acting as an investment adviser, such status relates, if at all, solely to the person with whom BofAS has contracted directly and does not extend beyond the delivery of this report (unless otherwise agreed specifically in writing by BofAS). If such recipient uses the services of BofAS in connection with the sale or purchase of a security referred to herein, BofAS may act as principal for its own account or as agent for another person. BofAS is and continues to act solely as a broker-dealer in connection with the execution of any transactions, including transactions in any securities referred to herein.

Copyright and General Information:

​Copyright 2025 Bank of America Corporation. All rights reserved. iQdatabase® is a registered service mark of Bank of America Corporation. This information is prepared for the use of BofA Securities clients and may not be redistributed, retransmitted or disclosed, in whole or in part, or in any form or manner, without the express written consent of BofA Securities. This document and its content is provided solely for informational purposes and cannot be used for training or developing artificial intelligence (AI) models or as an input in any AI application (collectively, an AI tool). Any attempt to utilize this document or any of its content in connection with an AI tool without explicit written permission from BofA Global Research is strictly prohibited. BofA Global Research information is distributed simultaneously to internal and client websites and other portals by BofA Securities and is not publicly-available material. Any unauthorized use or disclosure is prohibited. Receipt and review of this information constitutes your agreement not to redistribute, retransmit, or disclose to others the contents, opinions, conclusion, or information contained herein (including any investment recommendations, estimates or price targets) without first obtaining express permission from an authorized officer of BofA Securities.

Materials prepared by BofA Global Research personnel are based on public information. Facts and views presented in this material have not been reviewed by, and may not reflect information known to, professionals in other business areas of BofA Securities, including investment banking personnel. BofA Securities has established information barriers between BofA Global Research and certain business groups. As a result, BofA Securities does not disclose certain client relationships with, or compensation received from, such issuers. To the extent this material discusses any legal proceeding or issues, it has not been prepared as nor is it intended to express any legal conclusion, opinion or advice. Investors should consult their own legal advisers as to issues of law relating to the subject matter of this material. BofA Global Research personnel's knowledge of legal proceedings in which any BofA Securities entity and/or its directors, officers and employees may be plaintiffs, defendants, co-defendants or co-plaintiffs with or involving issuers mentioned in this material is based on public information. Facts and views presented in this material that relate to any such proceedings have not been reviewed by, discussed with, and may not reflect information known to, professionals in other business areas of BofA Securities in connection with the legal proceedings or matters relevant to such proceedings.

This information has been prepared independently of any issuer of securities mentioned herein and not in connection with any proposed offering of securities or as agent of any issuer of any securities. None of BofAS any of its affiliates or their research analysts has any authority whatsoever to make any representation or warranty on behalf of the issuer(s). BofA Global Research policy prohibits research personnel from disclosing a recommendation, investment rating, or investment thesis for review by an issuer prior to the publication of a research report containing such rating, recommendation or investment thesis.

Any information relating to sustainability in this material is limited as discussed herein and is not intended to provide a comprehensive view on any sustainability claim with respect to any issuer or security.

Any information relating to the tax status of financial instruments discussed herein is not intended to provide tax advice or to be used by anyone to provide tax advice. Investors are urged to seek tax advice based on their particular circumstances from an independent tax professional.

The information herein (other than disclosure information relating to BofA Securities and its affiliates) was obtained from various sources and we do not guarantee its accuracy. This information may contain links to third-party websites. BofA Securities is not responsible for the content of any third-party website or any linked content contained in a third-party website. Content contained on such third-party websites is not part of this information and is not incorporated by reference. The inclusion of a link does not imply any endorsement by or any affiliation with BofA Securities. Access to any third-party website is at your own risk, and you should always review the terms and privacy policies at third-party websites before submitting any personal information to them. BofA Securities is not responsible for such terms and privacy policies and expressly disclaims any liability for them.

All opinions, projections and estimates constitute the judgment of the author as of the date of publication and are subject to change without notice. Prices also are subject to change without notice. BofA Securities is under no obligation to update this information and BofA Securities ability to publish information on the subject issuer(s) in the future is subject to applicable quiet periods. You should therefore assume that BofA Securities will not update any fact, circumstance or opinion contained herein.

Subject to the quiet period applicable under laws of the various jurisdictions in which we distribute research reports and other legal and BofA Securities policy-related restrictions on the publication of research reports, fundamental equity reports are produced on a regular basis as necessary to keep the investment recommendation current.

Certain outstanding reports or investment opinions relating to securities, financial instruments and/or issuers may no longer be current. Always refer to the most recent research report relating to an issuer prior to making an investment decision.

In some cases, an issuer may be classified as Restricted or may be Under Review or Extended Review. In each case, investors should consider any investment opinion relating to such issuer (or its security and/or financial instruments) to be suspended or withdrawn and should not rely on the analyses and investment opinion(s) pertaining to such issuer (or its securities and/or financial instruments) nor should the analyses or opinion(s) be considered a solicitation of any kind. Sales persons and financial advisors affiliated with BofAS or any of its affiliates may not solicit purchases of securities or financial instruments that are Restricted or Under Review and may only solicit securities under Extended Review in accordance with firm policies.

Neither BofA Securities nor any officer or employee of BofA Securities accepts any liability whatsoever for any direct, indirect or consequential damages or losses arising from any use of this information.