Valuation Cameco Corporation

Stocks

Real-time Estimate TE 17:43:00 18/09/2026 +04			5-day change	1st Jan Change
129.81 ^CAD	-0.01%		-3.71%	+3.29%

12:11pm	Texas power plant, nuclear projects under discussion in South Korea's US investment package	RE
09-16	US senators seek more information on Trump's Saudi nuclear proposal, letter says	RE

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	56,541	-	-
Change	-	20.93%	86.74%	29.77%	70.13%	3.32%	-	-
Enterprise Value (EV) ¹	10,640	11,989	26,004	32,846	54,504	55,843	55,181	53,506
Change	-	12.68%	116.91%	26.31%	65.94%	2.46%	-1.19%	-3.04%
P/E	-106x	140x	68.8x	190x	93.1x	78.6x	43.5x	33.9x
PBR	-	-	-	5.05x	7.93x	7.43x	6.41x	5.36x
PEG	-	-1x	0x	-3.6x	0x	3.5x	0.5x	1.2x
Capitalization / Revenue	7.44x	7.11x	9.58x	10.3x	15.7x	16.2x	14.2x	12.9x
EV / Revenue	7.21x	6.42x	10x	10.5x	15.7x	16x	13.9x	12.2x
EV / EBITDA	196x	62.3x	51.7x	21.1x	28.3x	30.3x	22.7x	19x
EV / EBIT	-78.1x	797x	91.9x	64.4x	88.2x	89.9x	50.9x	40.2x
EV / FCF	29.6x	74.4x	48.7x	47.4x	50.7x	257x	50.7x	42.6x
FCF Yield	3.38%	1.34%	2.06%	2.11%	1.97%	0.39%	1.97%	2.34%
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%	0.23%
EPS ²	-0.26	0.22	0.83	0.39	1.35	1.652	2.983	3.83
Distribution rate	-30.8%	54.5%	14.5%	41%	17.8%	15.3%	8.94%	7.83%
Net sales ¹	1,475	1,868	2,588	3,136	3,482	3,498	3,969	4,371
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	621.5	1,085	1,330
Net income ¹	-103	89	360.8	171.9	590	588	1,146	1,385
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	129.82	129.82	129.82
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CAMECO CORPORATION	78.56x	15.96x	30.29x	0.2%	40.41B
CHINA NATIONAL URANIUM CO., LTD.	58.25x	-	-	0.47%	19.22B
URANIUM ENERGY CORP.	-50.6x	175.38x	-47.79x	-	5.01B
CENTRUS ENERGY CORP.	54.03x	9x	80.65x	-.--%	3.06B
CGN MINING COMPANY LIMITED	18.64x	1.77x	16.42x	0.84%	2.03B
YELLOW CAKE PLC	6.47x	-	9.36x	-.--%	1.91B
URANIUM ROYALTY CORP.	11.83x	35.37x	60.13x	-	1.71B
BOSS ENERGY LIMITED	19.58x	3.46x	8.04x	-.--%	484M
Average	24.60x	40.16x	22.44x	0.25%	9.23B
Weighted average by Cap.	58.05x	30.67x	25.44x	0.28%