Valuation Cameco Corporation

Equities

Market Closed - Toronto S.E. Other stock markets 04:00:00 2026-04-10 pm EDT			5-day change	1st Jan Change
160.73 ^CAD	+0.70%		+2.70%	+27.89%

Mar. 26	Kentucky offers uranium enrichment company GLE incentives package	RE
Mar. 14	US, Japan agree on their roles in potential nuclear power project, Westinghouse says	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	10,976	13,273	24,787	32,165	54,722	70,003	-	-
Change	-	20.93%	86.74%	29.77%	70.13%	27.93%	-	-
Enterprise Value (EV) ¹	10,640	11,989	26,004	32,846	54,504	69,356	68,647	67,240
Change	-	12.68%	116.91%	26.31%	65.94%	27.25%	-1.02%	-2.05%
P/E ratio	-106x	140x	68.8x	190x	93.1x	98.5x	63.2x	42.1x
PBR	-	-	-	5.05x	7.93x	9.15x	7.84x	6.24x
PEG	-	-1x	0x	-3.6x	0x	4.7x	1.1x	0.8x
Capitalization / Revenue	7.44x	7.11x	9.58x	10.3x	15.7x	20x	17.2x	16x
EV / Revenue	7.21x	6.42x	10x	10.5x	15.7x	19.8x	16.9x	15.3x
EV / EBITDA	196x	62.3x	51.7x	21.1x	28.3x	36.7x	28.6x	24.7x
EV / EBIT	-78.1x	797x	91.9x	64.4x	88.2x	110x	60.9x	50.9x
EV / FCF	29.6x	74.4x	48.7x	47.4x	50.7x	90x	65.8x	46.2x
FCF Yield	3.38%	1.34%	2.06%	2.11%	1.97%	1.11%	1.52%	2.16%
Dividend per Share ²	0.08	0.12	0.12	0.16	0.24	0.2557	0.3555	0.3
Rate of return	0.29%	0.39%	0.21%	0.22%	0.19%	0.16%	0.22%	0.19%
EPS ²	-0.26	0.22	0.83	0.39	1.35	1.631	2.545	3.822
Distribution rate	-30.8%	54.5%	14.5%	41%	17.8%	15.7%	14%	7.85%
Net sales ¹	1,475	1,868	2,588	3,136	3,482	3,496	4,068	4,382
EBITDA ¹	54.2	192.4	503.2	1,553	1,929	1,888	2,401	2,722
EBIT ¹	-136.2	15.05	282.9	510.1	618.1	630.5	1,126	1,320
Net income ¹	-103	89	360.8	171.9	590	690.9	1,139	1,605
Net Debt ¹	-336.1	-1,285	1,217	680.8	-218.1	-647	-1,356	-2,763
Reference price ²	27.58	30.69	57.13	73.91	125.68	160.73	160.73	160.73
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

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	98.54x	19.84x	36.73x	0.16%	50.63B
CHINA NATIONAL URANIUM CO., LTD.	89.25x	-	-	-	24.6B
URANIUM ENERGY CORP.	-140.94x	183.51x	-201.36x	-	6.63B
CGN MINING COMPANY LIMITED	76.53x	4.59x	49.37x	0.24%	4.11B
CENTRUS ENERGY CORP.	56.25x	10.47x	73.49x	-.--%	3.68B
YELLOW CAKE PLC	6.21x	6.53x	3.81x	-.--%	2.03B
URANIUM ROYALTY CORP.	248.5x	-	-	-	526M
BOSS ENERGY LIMITED	23.18x	3.38x	9.27x	-.--%	494M
Average	57.19x	38.05x	-4.78x	0.08%	11.59B
Weighted average by Cap.	74.72x	33.95x	14.94x	0.15%