investorscraft@gmail.com

Intrinsic ValueCameco Corporation (0R35.L)

Previous Close£166.86
Intrinsic Value
Upside potential
Previous Close
£166.86

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Cameco Corporation is a leading player in the global uranium and nuclear fuel services industry, operating through two core segments: Uranium and Fuel Services. The Uranium segment focuses on exploration, mining, milling, and the sale of uranium concentrate, while the Fuel Services segment specializes in refining, conversion, and fabrication of uranium into fuel bundles for CANDU reactors. The company serves nuclear utilities across the Americas, Europe, and Asia, positioning itself as a critical supplier in the energy sector. Cameco’s vertically integrated model allows it to capture value across the uranium supply chain, from raw material extraction to refined fuel products. Its market position is strengthened by long-term contracts with utilities, providing revenue stability in a cyclical industry. The company’s strategic focus on operational efficiency and cost management enhances its competitive edge in a market influenced by geopolitical factors and energy transition trends.

Revenue Profitability And Efficiency

In FY 2024, Cameco reported revenue of CAD 3.14 billion, with net income of CAD 171.9 million, reflecting a diluted EPS of CAD 0.39. Operating cash flow stood at CAD 816.5 million, supported by disciplined cost management and stable uranium pricing. Capital expenditures were CAD 211.6 million, indicating prudent reinvestment in core operations. The company’s ability to generate strong cash flows underscores its operational efficiency in a capital-intensive industry.

Earnings Power And Capital Efficiency

Cameco’s earnings power is driven by its diversified revenue streams and long-term contracts, which mitigate volatility in uranium prices. The company’s capital efficiency is evident in its ability to maintain positive operating cash flow while funding growth initiatives. With a focus on optimizing production and reducing costs, Cameco enhances its return on invested capital, ensuring sustainable profitability in a niche market.

Balance Sheet And Financial Health

Cameco’s balance sheet remains robust, with CAD 600.5 million in cash and equivalents and total debt of CAD 1.29 billion. The company’s leverage is manageable, supported by strong cash flow generation. Its financial health is further reinforced by a disciplined approach to capital allocation, balancing debt repayment with strategic investments to sustain long-term growth.

Growth Trends And Dividend Policy

Cameco’s growth is tied to global demand for nuclear energy, which is gaining traction as a low-carbon alternative. The company’s dividend policy, with a payout of CAD 0.16 per share, reflects a commitment to returning capital to shareholders while retaining flexibility for reinvestment. Future growth may hinge on expanding production capacity and securing additional long-term contracts.

Valuation And Market Expectations

With a market capitalization of CAD 34.8 billion and a beta of 1.054, Cameco is viewed as a moderately volatile play on the uranium sector. Investors likely price in expectations of rising uranium demand amid energy transition trends, though geopolitical and regulatory risks remain key considerations.

Strategic Advantages And Outlook

Cameco’s strategic advantages include its vertically integrated operations, long-term customer relationships, and leadership in a high-barrier industry. The outlook is positive, supported by increasing global emphasis on nuclear energy as part of decarbonization efforts. However, the company must navigate supply chain challenges and price volatility to sustain its competitive position.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount