Financials Cameco Corporation

Equities

CCO

CA13321L1085

Uranium

Market Closed - Toronto S.E. 03:59:59 2024-04-26 pm EDT 5-day change 1st Jan Change
67.4 CAD +0.36% Intraday chart for Cameco Corporation +1.84% +17.98%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 4,568 6,749 10,976 13,273 24,796 29,257 - -
Enterprise Value (EV) 1 4,502 6,801 10,640 11,989 26,013 29,782 28,618 26,902
P/E ratio 60.7 x -131 x -106 x 140 x 68.8 x 38.7 x 33.6 x 27.8 x
Yield 0.69% 0.47% 0.29% 0.39% 0.21% 0.18% 0.18% 0.18%
Capitalization / Revenue 2.45 x 3.75 x 7.44 x 7.11 x 9.58 x 9.31 x 9.31 x 9.03 x
EV / Revenue 2.42 x 3.78 x 7.21 x 6.42 x 10.1 x 9.47 x 9.1 x 8.3 x
EV / EBITDA 12.1 x 44.2 x 196 x 62.3 x 51.7 x 21.8 x 13.6 x 13.4 x
EV / FCF 9.96 x -331 x 29.6 x 74.4 x 48.7 x 72.4 x 48.1 x 39.8 x
FCF Yield 10% -0.3% 3.38% 1.34% 2.05% 1.38% 2.08% 2.51%
Price to Book - - - - - - - -
Nbr of stocks (in thousands) 395,798 395,846 397,962 432,500 434,028 434,206 - -
Reference price 2 11.54 17.05 27.58 30.69 57.13 67.38 67.38 67.38
Announcement Date 2/7/20 2/10/21 2/9/22 2/9/23 2/8/24 - - -
1CAD in Million2CAD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 1,863 1,800 1,475 1,868 2,588 3,144 3,143 3,240
EBITDA 1 371.2 153.9 54.2 192.4 503.2 1,367 2,104 2,003
EBIT 1 92.41 -78.73 -136.2 15.05 282.9 969 1,514 1,526
Operating Margin 4.96% -4.37% -9.23% 0.81% 10.93% 30.82% 48.17% 47.11%
Earnings before Tax (EBT) 1 135 -39.53 -103.9 84.8 487.2 977.1 1,445 1,460
Net income 1 74 -53 -103 89 360.8 758.5 1,077 1,156
Net margin 3.97% -2.94% -6.98% 4.76% 13.94% 24.13% 34.27% 35.68%
EPS 2 0.1900 -0.1300 -0.2600 0.2200 0.8300 1.743 2.003 2.427
Free Cash Flow 1 451.8 -20.57 359.5 161.2 534.5 411.4 595 676.4
FCF margin 24.25% -1.14% 24.37% 8.63% 20.66% 13.09% 18.93% 20.88%
FCF Conversion (EBITDA) 121.73% - 663.25% 83.75% 106.22% 30.1% 28.28% 33.77%
FCF Conversion (Net income) 610.56% - - 181.08% 148.13% 54.24% 55.24% 58.51%
Dividend per Share 2 0.0800 0.0800 0.0800 0.1200 0.1200 0.1200 0.1200 0.1200
Announcement Date 2/7/20 2/10/21 2/9/22 2/9/23 2/8/24 - - -
1CAD in Million2CAD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 361.2 465 398 557.6 388.7 524 687 482 575.1 844 828.5 747.2 699.3 874.8 -
EBITDA 1 -16.08 48.34 28.54 124.6 30.3 -30.56 179.1 85.79 191.5 63.46 217.3 276 277 260 331
EBIT 1 - -2.167 - - -17.28 -58.56 94.7 35.28 135.5 17.34 361.8 366.4 292 289.8 -
Operating Margin - -0.47% - - -4.45% -11.18% 13.79% 7.32% 23.57% 2.06% 43.67% 49.04% 41.76% 33.13% -
Earnings before Tax (EBT) - - - - - - - - - 106.6 - - - - -
Net income 1 -72.12 11 40.35 - -19.53 -15 119 14 148.1 80 348.9 185.1 322.9 - -
Net margin -19.97% 2.37% 10.14% - -5.02% -2.86% 17.32% 2.9% 25.75% 9.48% 42.11% 24.77% 46.18% - -
EPS 2 -0.1800 0.0300 0.1000 0.2100 -0.0500 -0.0400 0.2700 0.0300 0.3400 0.1800 0.8000 0.4200 0.7400 - -
Dividend per Share - - - - - - - - - - - - - - -
Announcement Date 10/29/21 2/9/22 5/5/22 7/27/22 10/27/22 2/9/23 4/28/23 8/2/23 10/31/23 2/8/24 - - - - -
1CAD in Million2CAD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - 52.2 - - 1,217 525 - -
Net Cash position 1 65.7 - 336 1,285 - - 639 2,354
Leverage (Debt/EBITDA) - 0.3389 x - - 2.419 x 0.3844 x - -
Free Cash Flow 1 452 -20.6 360 161 535 411 595 676
ROE (net income / shareholders' equity) 1.48% -1.07% -2.09% 2.53% 5.68% - - -
ROA (Net income/ Total Assets) 0.96% -0.71% - - - - - -
Assets 1 7,723 7,504 - - - - - -
Book Value Per Share - - - - - - - -
Cash Flow per Share 2 1.090 0.6300 0.4300 1.040 1.580 2.160 2.580 3.730
Capex 1 75.2 77.5 98.8 143 154 235 228 300
Capex / Sales 4.04% 4.3% 6.7% 7.68% 5.94% 7.49% 7.24% 9.24%
Announcement Date 2/7/20 2/10/21 2/9/22 2/9/23 2/8/24 - - -
1CAD in Million2CAD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
A-
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
13
Last Close Price
67.38 CAD
Average target price
75.19 CAD
Spread / Average Target
+11.60%
Consensus
  1. Stock Market
  2. Equities
  3. CCO Stock
  4. Financials Cameco Corporation