Company Valuation: Cameco Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 10,976 13,273 24,787 32,165 54,722 54,228 - -
Change - 20.93% 86.74% 29.77% 70.13% -0.9% - -
Enterprise Value (EV) 1 10,640 11,989 26,004 32,846 54,504 53,530 52,868 51,193
Change - 12.68% 116.91% 26.31% 65.94% -1.79% -1.24% -3.17%
P/E -106x 140x 68.8x 190x 93.1x 76.6x 41.9x 34x
PBR - - - 5.05x 7.93x 7.13x 6.15x 5.14x
PEG - -1x 0x -3.6x 0x 3.8x 0.5x 1.5x
Capitalization / Revenue 7.44x 7.11x 9.58x 10.3x 15.7x 15.6x 13.7x 12.5x
EV / Revenue 7.21x 6.42x 10x 10.5x 15.7x 15.4x 13.4x 11.8x
EV / EBITDA 196x 62.3x 51.7x 21.1x 28.3x 28.5x 21.3x 17.6x
EV / EBIT -78.1x 797x 91.9x 64.4x 88.2x 86.5x 47.8x 37.7x
EV / FCF 29.6x 74.4x 48.7x 47.4x 50.7x 291x 50x 41.6x
FCF Yield 3.38% 1.34% 2.06% 2.11% 1.97% 0.34% 2% 2.41%
Dividend per Share 2 0.08 0.12 0.12 0.16 0.24 0.2533 0.2667 0.3
Rate of return 0.29% 0.39% 0.21% 0.22% 0.19% 0.2% 0.21% 0.24%
EPS 2 -0.26 0.22 0.83 0.39 1.35 1.625 2.973 3.667
Distribution rate -30.8% 54.5% 14.5% 41% 17.8% 15.6% 8.97% 8.18%
Net sales 1 1,475 1,868 2,588 3,136 3,482 3,482 3,952 4,345
EBITDA 1 54.2 192.4 503.2 1,553 1,929 1,880 2,482 2,904
EBIT 1 -136.2 15.05 282.9 510.1 618.1 618.9 1,107 1,357
Net income 1 -103 89 360.8 171.9 590 582.2 1,162 1,336
Net Debt 1 -336.1 -1,285 1,217 680.8 -218.1 -697.9 -1,360 -3,035
Reference price 2 27.58 30.69 57.13 73.91 125.68 124.51 124.51 124.51
Nbr of stocks (in thousands) 397,962 432,500 433,865 435,189 435,407 435,533 - -
Announcement Date 09/02/22 09/02/23 08/02/24 20/02/25 13/02/26 - - -
1CAD in Million2CAD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
76.62x15.38x28.48x0.2% 38.36B
57.35x - - - 18.9B
-47.05x161.8x-44.09x - 4.66B
51.99x8.88x79.57x-.--% 3.01B
18.78x1.78x16.53x0.84% 2.04B
6.89x - 8.87x-.--% 1.82B
11.04x33.59x57.11x - 1.58B
18.91x3.29x7.71x-.--% 452M
Average 24.32x 37.45x 22.03x 0.21% 8.85B
Weighted average by Cap. 57.01x 28.51x 24.46x 0.21%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. CCO Stock
  4. CCJ Stock
  5. Valuation Cameco Corporation