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 59,890 - -
Change - 20.93% 86.74% 29.77% 70.13% 9.44% - -
Enterprise Value (EV) 1 10,640 11,989 26,004 32,846 54,504 59,192 58,530 56,855
Change - 12.68% 116.91% 26.31% 65.94% 8.6% -1.12% -2.86%
P/E -106x 140x 68.8x 190x 93.1x 83.2x 47.5x 36.6x
PBR - - - 5.05x 7.93x 7.84x 6.79x 5.68x
PEG - -1x 0x -3.6x 0x 3.7x 0.6x 1.2x
Capitalization / Revenue 7.44x 7.11x 9.58x 10.3x 15.7x 17.1x 15.1x 13.9x
EV / Revenue 7.21x 6.42x 10x 10.5x 15.7x 16.9x 14.8x 13.2x
EV / EBITDA 196x 62.3x 51.7x 21.1x 28.3x 32.1x 24x 20.2x
EV / EBIT -78.1x 797x 91.9x 64.4x 88.2x 102x 56.1x 44.7x
EV / FCF 29.6x 74.4x 48.7x 47.4x 50.7x 276x 59.6x 50x
FCF Yield 3.38% 1.34% 2.06% 2.11% 1.97% 0.36% 1.68% 2%
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% 0.22%
EPS 2 -0.26 0.22 0.83 0.39 1.35 1.652 2.897 3.761
Distribution rate -30.8% 54.5% 14.5% 41% 17.8% 15.3% 9.2% 7.98%
Net sales 1 1,475 1,868 2,588 3,136 3,482 3,496 3,963 4,309
EBITDA 1 54.2 192.4 503.2 1,553 1,929 1,844 2,443 2,810
EBIT 1 -136.2 15.05 282.9 510.1 618.1 578.6 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 73.91 125.68 137.51 137.51 137.51
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.($)
83.23x16.92x32.06x0.18% 4.3TCr
75.32x - - - 1.97TCr
-58.47x206.66x-54.78x - 567.12Cr
21.63x - - - 398.67Cr
76.61x10.62x98.09x-.--% 377.49Cr
22.78x2.17x18.64x0.67% 254.76Cr
4.78x - 6.9x-.--% 190.63Cr
10.96x33.4x56.12x - 158.91Cr
31.15x3.48x12.36x-.--% 43Cr
Average 29.78x 45.54x 24.20x 0.17% 918.22Cr
Weighted average by Cap. 63.01x 35.08x 27.04x 0.19%

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. CJ6 Stock
  5. Valuation Cameco Corporation