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 61,671 - -
Change - 20.93% 86.74% 29.77% 70.13% 12.7% - -
Enterprise Value (EV) 1 10,640 11,989 26,004 32,846 54,504 60,974 60,312 58,636
Change - 12.68% 116.91% 26.31% 65.94% 11.87% -1.09% -2.78%
P/E -106x 140x 68.8x 190x 93.1x 85.7x 48.4x 37.3x
PBR - - - 5.05x 7.93x 8.11x 7x 5.85x
PEG - -1x 0x -3.6x 0x 3.8x 0.6x 1.3x
Capitalization / Revenue 7.44x 7.11x 9.58x 10.3x 15.7x 17.6x 15.7x 14.3x
EV / Revenue 7.21x 6.42x 10x 10.5x 15.7x 17.4x 15.4x 13.6x
EV / EBITDA 196x 62.3x 51.7x 21.1x 28.3x 33.1x 24.8x 20.9x
EV / EBIT -78.1x 797x 91.9x 64.4x 88.2x 101x 57.8x 46.1x
EV / FCF 29.6x 74.4x 48.7x 47.4x 50.7x 284x 61.4x 51.6x
FCF Yield 3.38% 1.34% 2.06% 2.11% 1.97% 0.35% 1.63% 1.94%
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% 0.18% 0.19% 0.21%
EPS 2 -0.26 0.22 0.83 0.39 1.35 1.652 2.926 3.791
Distribution rate -30.8% 54.5% 14.5% 41% 17.8% 15.3% 9.12% 7.91%
Net sales 1 1,475 1,868 2,588 3,136 3,482 3,496 3,926 4,309
EBITDA 1 54.2 192.4 503.2 1,553 1,929 1,844 2,433 2,810
EBIT 1 -136.2 15.05 282.9 510.1 618.1 604.9 1,044 1,271
Net income 1 -103 89 360.8 171.9 590 582.5 1,139 1,384
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 73.91 125.68 141.60 141.60 141.60
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.($)
85.44x17.39x32.98x0.18% 44.66B
62.64x - - 0.43% 20.62B
-65.1x232.22x-61.55x - 6.31B
21.84x7.77x12.08x - 3.83B
74.99x10.48x93.01x-.--% 3.72B
25.72x2.44x20.97x0.59% 2.88B
5.05x - 7.3x-.--% 2.01B
11.38x34.35x57.72x - 1.67B
1747.13x3.62x12.86x-.--% 452M
Average 218.79x 44.04x 21.92x 0.2% 9.57B
Weighted average by Cap. 69.08x 37.43x 25.23x 0.25%

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. 0R35 Stock
  5. Valuation Cameco Corporation