Valuation Cameco Corporation Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 10:45:52 10/07/26 pm AEST			5-day change	1st Jan Change
83.22 ^EUR	-1.19%		-3.73%	+5.33%

09/07	BofA Securities Adjusts Cameco Price Target to $140 From $143, Maintains Buy Rating	MT
03/07	Cameco Raises Stake in Cigar Lake Mine	MT

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	59,219	-	-
Change	-	20.93%	86.74%	29.77%	70.13%	8.22%	-	-
Enterprise Value (EV) ¹	10,640	11,989	26,004	32,846	54,504	58,543	57,554	56,262
Change	-	12.68%	116.91%	26.31%	65.94%	7.41%	-1.69%	-2.24%
P/E	-106x	140x	68.8x	190x	93.1x	78.2x	44.5x	33.9x
PBR	-	-	-	5.05x	7.93x	7.75x	6.69x	5.58x
PEG	-	-1x	0x	-3.6x	0x	2.7x	0.6x	1.1x
Capitalization / Revenue	7.44x	7.11x	9.58x	10.3x	15.7x	17x	14.8x	13.3x
EV / Revenue	7.21x	6.42x	10x	10.5x	15.7x	16.8x	14.4x	12.7x
EV / EBITDA	196x	62.3x	51.7x	21.1x	28.3x	31.6x	23.4x	19.3x
EV / EBIT	-78.1x	797x	91.9x	64.4x	88.2x	85.1x	49.9x	41.7x
EV / FCF	29.6x	74.4x	48.7x	47.4x	50.7x	122x	52.9x	46.5x
FCF Yield	3.38%	1.34%	2.06%	2.11%	1.97%	0.82%	1.89%	2.15%
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	1.738	3.058	4.016
Distribution rate	-30.8%	54.5%	14.5%	41%	17.8%	14.6%	8.72%	7.47%
Net sales ¹	1,475	1,868	2,588	3,136	3,482	3,485	4,002	4,439
EBITDA ¹	54.2	192.4	503.2	1,553	1,929	1,852	2,462	2,920
EBIT ¹	-136.2	15.05	282.9	510.1	618.1	687.6	1,154	1,349
Net income ¹	-103	89	360.8	171.9	590	731.9	1,286	1,507
Net Debt ¹	-336.1	-1,285	1,217	680.8	-218.1	-676.5	-1,666	-2,957
Reference price ²	27.58	30.69	57.13	73.91	125.68	135.97	135.97	135.97
Nbr of stocks (in thousands)	397,962	432,500	433,865	435,189	435,407	435,533	-	-
Announcement Date	9/2/22	9/2/23	8/2/24	20/2/25	13/2/26	-	-	-

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.($)
CHINA NATIONAL URANIUM CO., LTD.	72.58x	-	-	-	18.93B
URANIUM ENERGY CORP.	-50.75x	204.34x	-49.93x	-	5.21B
CENTRUS ENERGY CORP.	58.78x	9.75x	88.01x	-.--%	3.37B
CGN MINING COMPANY LIMITED	20.81x	1.97x	17.28x	0.73%	2.36B
YELLOW CAKE PLC	3.39x	5.81x	3.41x	-.--%	1.8B
URANIUM ROYALTY CORP.	129.33x	5.9x	4x	-	402M
BOSS ENERGY LIMITED	25.1x	2.98x	9.45x	-.--%	390M
Average	37.04x	38.46x	12.04x	0.18%	4.64B
Weighted average by Cap.	43.89x	82.55x	6.51x	0.22%