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 47,965 - -
Change - 20.93% 86.74% 29.77% 70.13% -12.35% - -
Enterprise Value (EV) 1 10,640 11,989 26,004 32,846 54,504 47,267 46,263 44,930
Change - 12.68% 116.91% 26.31% 65.94% -13.28% -2.12% -2.88%
P/E -106x 140x 68.8x 190x 93.1x 70.1x 36.9x 30.1x
PBR - - - 5.05x 7.93x 6.33x 5.46x 4.56x
PEG - -1x 0x -3.6x 0x 4.3x 0.4x 1.3x
Capitalization / Revenue 7.44x 7.11x 9.58x 10.3x 15.7x 13.8x 11.9x 10.9x
EV / Revenue 7.21x 6.42x 10x 10.5x 15.7x 13.6x 11.5x 10.2x
EV / EBITDA 196x 62.3x 51.7x 21.1x 28.3x 25x 18x 15x
EV / EBIT -78.1x 797x 91.9x 64.4x 88.2x 73.6x 40.6x 33.1x
EV / FCF 29.6x 74.4x 48.7x 47.4x 50.7x 233x 47.5x 37.8x
FCF Yield 3.38% 1.34% 2.06% 2.11% 1.97% 0.43% 2.11% 2.64%
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% 0.23% 0.24% 0.27%
EPS 2 -0.26 0.22 0.83 0.39 1.35 1.571 2.984 3.657
Distribution rate -30.8% 54.5% 14.5% 41% 17.8% 16.1% 8.94% 8.2%
Net sales 1 1,475 1,868 2,588 3,136 3,482 3,484 4,020 4,395
EBITDA 1 54.2 192.4 503.2 1,553 1,929 1,892 2,568 3,005
EBIT 1 -136.2 15.05 282.9 510.1 618.1 642 1,138 1,359
Net income 1 -103 89 360.8 171.9 590 612.1 1,211 1,369
Net Debt 1 -336.1 -1,285 1,217 680.8 -218.1 -697.9 -1,702 -3,035
Reference price 2 27.58 30.69 57.13 73.91 125.68 110.13 110.13 110.13
Nbr of stocks (in thousands) 3,97,962 4,32,500 4,33,865 4,35,189 4,35,407 4,35,533 - -
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.($)
70.09x13.57x24.98x0.23% 3.43TCr
53.64x - - - 1.78TCr
12.04x3.2x6.06x3.56% 1.59TCr
-57.77x - -69.89x - 546.51Cr
-37.83x51.36x-37.01x - 364.25Cr
45.01x5.03x18.79x-.--% 217.44Cr
38.72x6.86x61.2x-.--% 209.54Cr
18.64x1.82x16.58x0.93% 198.2Cr
-24.92x145.15x-58.27x - 196.75Cr
Average 13.07x 32.42x -4.70x 0.94% 948.08Cr
Weighted average by Cap. 38.25x 16.40x 7.75x 1.18%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Cameco Corporation

Historical PBR trend

Valuation ratios - PBR - Cameco Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Cameco Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Cameco Corporation


Year-on-year evolution of the Yield

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