Projected Income Statement: Cameco Corporation

Forecast Balance Sheet: Cameco Corporation

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 -336 -1,285 1,217 681 -218 -698 -1,360 -3,035
Change - -282.44% 194.71% -44.04% -132.01% -220.01% -94.84% -123.16%
Announcement Date 09/02/22 09/02/23 08/02/24 20/02/25 13/02/26 - - -
1CAD in Million
Estimates

Cash Flow Forecast: Cameco Corporation

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
CAPEX 1 98.78 143.4 153.6 211.6 333 484.1 477.5 500.2
Change - 45.21% 7.1% 37.76% 57.36% 45.36% -1.35% 4.75%
Free Cash Flow (FCF) 1 359.5 161.2 534.5 693.7 1,075 217.3 1,088 1,255
Change - -55.17% 231.66% 29.77% 55.04% -79.79% 400.45% 15.36%
Announcement Date 09/02/22 09/02/23 08/02/24 20/02/25 13/02/26 - - -
1CAD in Million
Estimates

Forecast Financial Ratios: Cameco Corporation

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

        
EBITDA Margin (%) 3.67% 10.3% 19.44% 49.53% 55.4% 52.71% 61.3% 64.27%
EBIT Margin (%) -9.23% 0.81% 10.93% 16.27% 17.75% 17.77% 27.33% 30.44%
EBT Margin (%) -7.04% 4.54% 18.83% 8.19% 22.32% 21.51% 36.19% 40.43%
Net margin (%) -6.98% 4.76% 13.94% 5.48% 16.94% 16.81% 28.88% 31.68%
FCF margin (%) 24.37% 8.63% 20.66% 22.12% 30.88% 6.21% 27.41% 28.7%
FCF / Net Income (%) -349.03% 181.08% 148.13% 403.63% 182.27% 36.96% 94.89% 90.61%

Profitability

        
ROA - - - 1.73% 5.84% 6.24% 8.15% 9.75%
ROE -2.09% 2.53% 5.68% 4.69% 8.89% 10.16% 13.38% 17.87%

Financial Health

        
Leverage (Debt/EBITDA) - - 2.42x 0.44x - - - -
Debt / Free cash flow - - 2.28x 0.98x - - - -

Capital Intensity

        
CAPEX / Current Assets (%) 6.7% 7.68% 5.94% 6.75% 9.56% 13.84% 12.03% 11.44%
CAPEX / EBITDA (%) 182.25% 74.55% 30.53% 13.63% 17.26% 26.26% 19.63% 17.8%
CAPEX / FCF (%) 27.48% 89.01% 28.74% 30.51% 30.97% 222.73% 43.91% 39.87%

Items per share

        
Cash flow per share 1 0.4301 1.042 1.581 2.077 2.755 1.874 3.82 3.882
Change - 142.14% 51.76% 31.38% 32.65% -31.97% 103.86% 1.63%
Dividend per Share 1 0.08 0.12 0.12 0.16 0.24 0.2533 0.2667 0.3
Change - 50% 0% 33.33% 50% 5.56% 5.26% 12.5%
Book Value Per Share 1 - - - 14.64 15.85 17.46 20.24 24.2
Change - - - - 8.32% 10.16% 15.91% 19.58%
EPS 1 -0.26 0.22 0.83 0.39 1.35 1.652 2.982 3.852
Change - 184.62% 277.27% -53.01% 246.15% 22.41% 80.46% 29.16%
Nbr of stocks (in thousands) 397,962 432,500 433,865 435,189 435,407 435,533 435,533 435,533
Announcement Date 09/02/22 09/02/23 08/02/24 20/02/25 13/02/26 - - -
1CAD
Estimates
2026 *2027 *
P/E 84.4x 46.8x
PBR 7.98x 6.89x
EV / Sales 17.2x 15x
Yield 0.18% 0.19%

EPS & Dividend



Y-o-Y evolution of P/E

 

Year-on-year evolution of the Yield

Trader
Investor
Global
Quality
ESG MSCI
-
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
22
Last Close Price
139.44CAD
Average target price
179.73CAD
Spread / Average Target
+28.90%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. CCO Stock
  4. CCJ Stock
  5. Financials Cameco Corporation