| Year | Primary supply | Secondary | Total supply | Bear demand | Base demand | Bull demand | Deficit (base) | Cumulative deficit |
|---|---|---|---|---|---|---|---|---|
| 2024 | 155 | 15 | 170 | 170 | 175 | 178 | +5 | 5 |
| 2025 | 159 | 13 | 172 | 172 | 180 | 185 | +8 | 13 |
| 2026 | 165 | 12 | 177 | 174 | 185 | 193 | +8 | 21 |
| 2027 | 170 | 11 | 181 | 176 | 191 | 201 | +10 | 31 |
| 2028 | 174 | 10 | 184 | 178 | 196 | 210 | +12 | 43 |
| 2029 | 177 | 9 | 186 | 180 | 202 | 218 | +16 | 59 |
| 2030 | 181 | 8 | 189 | 183 | 207 | 226 | +18 | 77 |
| 2031 | 183 | 8 | 191 | 185 | 211 | 232 | +20 | 97 |
| 2032 | 186 | 7 | 193 | 186 | 215 | 238 | +22 | 119 |
| 2033 | 187 | 7 | 194 | 187 | 219 | 244 | +25 | 144 |
| 2034 | 187 | 6 | 193 | 188 | 223 | 250 | +30 | 174 |
| 2035 | 189 | 6 | 195 | 189 | 227 | 257 | +32 | 206 |
| Region | 2024 | 2035 | Δ | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | Notes |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Kazakhstan (KAP) | 57 | 65 | +8 | 57 | 59 | 61 | 62 | 63 | 64 | 65 | 65 | 65 | 65 | 65 | 65 | 2024 below nameplate due to sulfuric acid shortage (guidance 21,000–22,500 tU). Gradual ramp as reagent supply normalises. Plateau ~65 Mlbs from 2028. |
Canada (CCJ + Orano) | 35 | 40 | +5 | 35 | 36 | 37 | 37 | 38 | 38 | 39 | 39 | 40 | 40 | 40 | 40 | McArthur River/Key Lake + Cigar Lake (Cameco) + McClean Lake JV (Orano). Brownfield optimisation drives modest growth; no new greenfield. |
Namibia | 24 | 28 | +4 | 24 | 26 | 27 | 28 | 29 | 30 | 30 | 30 | 29 | 29 | 28 | 28 | Rossing (~9 Mlbs) + Husab (~13 Mlbs) + Langer Heinrich (restarted 2024, ~6 Mlbs). Peak ~30 Mlbs by 2028–2031; gradual decline as Rossing ages. |
Uzbekistan (Navoi) | 15 | 15 | 0 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | State enterprise NMMC; ISR operations. Stable ~15 Mlbs/yr. Largely contracted to Russia and China — limited availability to Western buyers. |
Australia | 12 | 14 | +2 | 12 | 12 | 12 | 13 | 13 | 13 | 13 | 13 | 14 | 14 | 14 | 14 | Olympic Dam (BHP, uranium as copper byproduct) + Beverley/Four Mile ISR. Modest growth; Olympic Dam copper strategy drives volume. |
Russia (ARMZ) | 8 | 8 | 0 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | ARMZ + Uranium One JV. Mostly supplies Russian fuel cycle. Western buyers restricted post-2024 US import ban on Russian uranium. |
Other / Niger | 4 | 3 | -1 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | Niger (SOMAIR/Orano) largely suspended post-2023 coup. Others: Ukraine (~1), India (~1), China domestic, various juniors. |
New mines (pipeline) | 0 | 16 | +16 | 0 | 0 | 2 | 4 | 5 | 6 | 8 | 10 | 12 | 13 | 14 | 16 | US ISR restarts (URG Shirley Basin, UUUU ramp) from 2026. NexGen Arrow FID targeted ~2027 — first ore realistic 2030. Denison Wheeler River ISR adds volume from 2028+. All subject to FID/permits. |
Secondary supply | 15 | 6 | -9 | 15 | 13 | 12 | 11 | 10 | 9 | 8 | 8 | 7 | 7 | 6 | 6 | HEU downblending (largely complete), enrichment tails re-enrichment (declining as SWU costs rise), US DOE excess inventory sales. Structural decline as these finite sources exhaust. |
| Scenario | 2024 | 2035 | Growth | Key Assumptions |
|---|---|---|---|---|
| Bear | 170 | 189 | +11% | Japan stalls at 12 restarts. Europe no new builds. China 7 units/yr. Economic slowdown reduces electricity demand growth. |
| Base (WNA Ref.) | 175 | 227 | +30% | WNA Nuclear Fuel Report 2023 reference scenario. Japan 20–25 restarts. China 10 units/yr. US SLR life extensions. AI/data centre power growth. |
| Bull | 178 | 257 | +44% | All Japan restarts. US 100-year SLR granted. China 12–15 units/yr. SMR pre-orders drive forward contracting. Tech nuclear PPAs (Microsoft, Google, Amazon). |
| Region | 2024 | 2035 | Key Assumptions |
|---|---|---|---|
| Kazakhstan (KAP) | 57 | 65 | 2024 below nameplate due to sulfuric acid shortage (guidance 21,000–22,500 tU). Gradual ramp as reagent supply normalises. Plateau ~65 Mlbs from 2028. |
| Canada (CCJ + Orano) | 35 | 40 | McArthur River/Key Lake + Cigar Lake (Cameco) + McClean Lake JV (Orano). Brownfield optimisation drives modest growth; no new greenfield. |
| Namibia | 24 | 28 | Rossing (~9 Mlbs) + Husab (~13 Mlbs) + Langer Heinrich (restarted 2024, ~6 Mlbs). Peak ~30 Mlbs by 2028–2031; gradual decline as Rossing ages. |
| Uzbekistan (Navoi) | 15 | 15 | State enterprise NMMC; ISR operations. Stable ~15 Mlbs/yr. Largely contracted to Russia and China — limited availability to Western buyers. |
| Australia | 12 | 14 | Olympic Dam (BHP, uranium as copper byproduct) + Beverley/Four Mile ISR. Modest growth; Olympic Dam copper strategy drives volume. |
| Russia (ARMZ) | 8 | 8 | ARMZ + Uranium One JV. Mostly supplies Russian fuel cycle. Western buyers restricted post-2024 US import ban on Russian uranium. |
| Other / Niger | 4 | 3 | Niger (SOMAIR/Orano) largely suspended post-2023 coup. Others: Ukraine (~1), India (~1), China domestic, various juniors. |
| New mines (pipeline) | 0 | 16 | US ISR restarts (URG Shirley Basin, UUUU ramp) from 2026. NexGen Arrow FID targeted ~2027 — first ore realistic 2030. Denison Wheeler River ISR adds volume from 2028+. All subject to FID/permits. |
| Secondary supply | 15 | 6 | HEU downblending (largely complete), enrichment tails re-enrichment (declining as SWU costs rise), US DOE excess inventory sales. Structural decline as these finite sources exhaust. |