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 53,949 - -
Change - 20.93% 86.74% 29.77% 70.13% -1.41% - -
Enterprise Value (EV) 1 10,640 11,989 26,004 32,846 54,504 53,275 52,272 50,964
Change - 12.68% 116.91% 26.31% 65.94% -2.25% -1.88% -2.5%
P/E -106x 140x 68.8x 190x 93.1x 72.5x 41.8x 32x
PBR - - - 5.05x 7.93x 7.06x 6.09x 5.09x
PEG - -1x 0x -3.6x 0x 2.7x 0.6x 1x
Capitalization / Revenue 7.44x 7.11x 9.58x 10.3x 15.7x 15.4x 13.5x 12.4x
EV / Revenue 7.21x 6.42x 10x 10.5x 15.7x 15.2x 13.1x 11.7x
EV / EBITDA 196x 62.3x 51.7x 21.1x 28.3x 28.2x 21.1x 17.4x
EV / EBIT -78.1x 797x 91.9x 64.4x 88.2x 82.3x 50.6x 39.2x
EV / FCF 29.6x 74.4x 48.7x 47.4x 50.7x 105x 50.8x 42.2x
FCF Yield 3.38% 1.34% 2.06% 2.11% 1.97% 0.95% 1.97% 2.37%
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% 0.22% 0.24%
EPS 2 -0.26 0.22 0.83 0.39 1.35 1.709 2.964 3.868
Distribution rate -30.8% 54.5% 14.5% 41% 17.8% 14.8% 9% 7.76%
Net sales 1 1,475 1,868 2,588 3,136 3,482 3,494 3,998 4,358
EBITDA 1 54.2 192.4 503.2 1,553 1,929 1,889 2,477 2,933
EBIT 1 -136.2 15.05 282.9 510.1 618.1 647.5 1,032 1,302
Net income 1 -103 89 360.8 171.9 590 712.4 1,236 1,430
Net Debt 1 -336.1 -1,285 1,217 680.8 -218.1 -674.1 -1,678 -2,985
Reference price 2 27.58 30.69 57.13 73.91 125.68 123.87 123.87 123.87
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
71.56x - - - 18.69B
-48.52x177.05x-44.61x - 4.71B
57.82x9.42x82.26x-.--% 3.22B
20.85x1.98x17.41x0.72% 2.37B
3.41x5.84x3.43x-.--% 1.81B
139x7.36x4.99x - 434M
38.39x2.87x9.69x-.--% 377M
Average 40.36x 34.09x 12.20x 0.18% 4.52B
Weighted average by Cap. 45.10x 68.33x 8.41x 0.22%

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