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 60,731 - -
Change - 20.93% 86.74% 29.77% 70.13% 10.98% - -
Enterprise Value (EV) 1 10,640 11,989 26,004 32,846 54,504 60,033 59,371 57,695
Change - 12.68% 116.91% 26.31% 65.94% 10.14% -1.1% -2.82%
P/E -106x 140x 68.8x 190x 93.1x 84.4x 46.8x 36.2x
PBR - - - 5.05x 7.93x 7.98x 6.89x 5.76x
PEG - -1x 0x -3.6x 0x 3.8x 0.6x 1.2x
Capitalization / Revenue 7.44x 7.11x 9.58x 10.3x 15.7x 17.4x 15.3x 13.9x
EV / Revenue 7.21x 6.42x 10x 10.5x 15.7x 17.2x 15x 13.2x
EV / EBITDA 196x 62.3x 51.7x 21.1x 28.3x 32.6x 24.4x 20.5x
EV / EBIT -78.1x 797x 91.9x 64.4x 88.2x 96.6x 54.7x 43.4x
EV / FCF 29.6x 74.4x 48.7x 47.4x 50.7x 276x 54.6x 46x
FCF Yield 3.38% 1.34% 2.06% 2.11% 1.97% 0.36% 1.83% 2.17%
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 2.982 3.852
Distribution rate -30.8% 54.5% 14.5% 41% 17.8% 15.3% 8.94% 7.79%
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 73.91 125.68 139.44 139.44 139.44
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
84.38x17.16x32.56x0.18% 43.9B
61.6x - - 0.44% 20.3B
-57.7x202.53x-55.19x - 5.71B
62.08x9.86x88.35x-.--% 3.47B
23.14x2.04x19x0.72% 2.37B
6.59x - 9.53x-.--% 1.95B
11.59x34.83x59.24x - 1.69B
17.81x3.14x7.28x-.--% 447M
Average 26.19x 44.93x 22.97x 0.22% 9.98B
Weighted average by Cap. 61.83x 34.90x 26.67x 0.26%

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. CCJ Stock
  5. Valuation Cameco Corporation