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 59,276 - -
Change - 20.93% 86.74% 29.77% 70.13% 8.32% - -
Enterprise Value (EV) 1 10,640 11,989 26,004 32,846 54,504 58,578 57,916 56,241
Change - 12.68% 116.91% 26.31% 65.94% 7.48% -1.13% -2.89%
P/E -106x 140x 68.8x 190x 93.1x 82.4x 47x 36.2x
PBR - - - 5.05x 7.93x 7.76x 6.72x 5.62x
PEG - -1x 0x -3.6x 0x 3.7x 0.6x 1.2x
Capitalization / Revenue 7.44x 7.11x 9.58x 10.3x 15.7x 17x 15x 13.8x
EV / Revenue 7.21x 6.42x 10x 10.5x 15.7x 16.8x 14.6x 13.1x
EV / EBITDA 196x 62.3x 51.7x 21.1x 28.3x 31.8x 23.7x 20x
EV / EBIT -78.1x 797x 91.9x 64.4x 88.2x 101x 55.5x 44.3x
EV / FCF 29.6x 74.4x 48.7x 47.4x 50.7x 273x 59x 49.5x
FCF Yield 3.38% 1.34% 2.06% 2.11% 1.97% 0.37% 1.7% 2.02%
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% 0.19% 0.2% 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 73.91 125.68 136.10 136.10 136.10
Nbr of stocks (in thousands) 397,962 432,500 433,865 435,189 435,407 435,533 - -
Announcement Date 2/9/22 2/9/23 2/8/24 2/20/25 2/13/26 - - -
1CAD in Million2CAD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
83.58x17x32.24x0.18% 43.21B
75.96x - - - 19.92B
-57.96x204.69x-54.25x - 5.62B
21.84x - - - 4.03B
74.94x10.44x96.45x-.--% 3.69B
23.04x2.19x18.85x0.66% 2.58B
4.83x - 6.97x-.--% 1.92B
10.74x32.9x55.29x - 1.56B
32.32x3.62x12.86x-.--% 446M
Average 29.92x 45.14x 24.06x 0.17% 9.22B
Weighted average by Cap. 63.43x 34.72x 27.08x 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. C1CJ34 Stock
  5. Valuation Cameco Corporation