Price · as of 2025-12-31
$120.60
Market cap 51.55B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $47.20 | -60.86% |
| Intrinsic Value(DCF) | $50.86 | -57.83% |
| Graham-Dodd Method(GD) | $13.60 | -88.72% |
| Graham Formula(GF) | $18.10 | -84.99% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $19.98 | $19.78 | $2.22 | $9.00 | $16.20 |
| 2012 | $18.04 | $16.90 | $0.84 | $7.10 | $2.70 |
| 2013 | $21.22 | $18.06 | $0.10 | $8.10 | $7.40 |
| 2014 | $12.53 | $13.90 | $0.00 | $7.00 | $2.20 |
| 2015 | $10.96 | $13.72 | $0.00 | $6.10 | $2.60 |
| 2016 | $10.40 | $12.99 | $0.00 | $4.60 | $0.40 |
| 2017 | $8.90 | $13.55 | $0.00 | $2.70 | $1.00 |
| 2018 | $11.37 | $16.83 | $0.79 | $8.60 | $1.60 |
| 2019 | $8.33 | $18.87 | $0.47 | $7.00 | $0.00 |
| 2020 | $17.03 | $20.40 | $1.51 | $7.80 | $0.00 |
| 2021 | $26.85 | $206.71 | $1.42 | $6.90 | $1.70 |
| 2022 | $25.30 | $24.56 | $2.76 | $9.70 | $5.30 |
| 2023 | $41.07 | $31.04 | $0.50 | $11.80 | $26.80 |
| 2024 | $41.75 | $30.54 | $13.74 | $10.20 | $8.00 |
| 2025 | $125.74 | $65.92 | $13.90 | $13.60 | $18.10 |
AI valuation
Our deep-learning model estimates Cameco Corporation's (CCJ) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $47.20
- Current price
- $120.60
- AI upside
- -60.86%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$50.86
-57.83% upside
Graham-Dodd
$13.60
-88.72% upside
Graham Formula
$18.10
-84.99% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| CCJ | Cameco Corporation | $120.60 | 51.55B | -45% | -58% | -89% | -85% | 129.84 | 11.09 | 21.98 | 86.18 | 52.20 | 11.15 | 26.73% | 16.68% | 16.93% | 8.88% | 6.40% | 5.83% | 0.15 | 7.80 | 2.47 | 1.48 | -0.10 | 24872.00% | 1095.00% | 4733.00% | 1.34% | 1.27 | 14.85% | 0.14% | 17.70% | 1.17% | 131.45 | 74.66 | 21.93 | 14.71 |
| BKR | Baker Hughes Company | $65.26 | 64.49B | -31% | -55% | -81% | -69% | 24.41 | 3.40 | 2.31 | 15.45 | — | 7.39 | 23.60% | 12.83% | 9.33% | 14.69% | 15.99% | 6.62% | 0.38 | 16.02 | 1.36 | 0.84 | 0.80 | -1275.00% | -34.00% | 2352.00% | 3.96% | 0.27 | 12.50% | 1.42% | 34.70% | 2.02% | 18.62 | 26.11 | 2.39 | 2.76 |
| ET | Energy Transfer LP | $18.84 | 64.82B | -27% | -6% | — | -42% | 12.21 | 2.03 | 0.84 | 9.38 | 223.33 | 3.25 | 21.79% | 11.42% | 5.93% | 16.43% | 9.11% | 4.27% | 2.08 | 2.84 | 1.22 | 0.85 | 4.71 | 547.00% | -5.00% | -4762.00% | 5.52% | 0.68 | 3.85% | 6.78% | 82.80% | 6.78% | 14.83 | 36.40 | 1.69 | 1.28 |
| FANG | Diamondback Energy, Inc. | $174.08 | 49.88B | +1% | -51% | -44% | +42% | 31.09 | 1.40 | 3.44 | 9.24 | — | 1.40 | 35.16% | 32.73% | 11.07% | 4.45% | 8.01% | 2.41% | 0.39 | 20.16 | 0.42 | 0.32 | 2.01 | -6310.00% | 3631.00% | -19741.00% | 10.12% | 1.90 | 10.33% | 2.23% | 69.50% | 6.12% | 13.44 | 12.63 | 4.40 | 1.59 |
| LNG | Cheniere Energy, Inc. | $235.73 | 51.81B | -27% | -7% | -46% | +224% | 10.29 | 6.91 | 2.79 | 6.17 | 14.71 | 6.98 | 28.97% | 46.41% | 27.15% | 78.08% | 37.50% | 11.59% | 0.38 | 9.61 | 0.94 | 0.76 | 0.16 | 6993.00% | 2444.00% | -2202.00% | 4.50% | 1.41 | 12.96% | 0.82% | 8.50% | 45.16% | 6.16 | 22.80 | 2.86 | 2.33 |
| MPLX | MPLX Lp | $58.94 | 59.95B | +18% | -44% | -50% | +32% | 12.27 | 4.15 | 5.10 | 11.52 | 84.67 | 13.78 | 45.23% | 40.30% | 41.57% | 34.71% | 13.21% | 12.20% | 1.78 | 4.84 | 1.23 | 0.66 | 3.26 | 1449.00% | 837.00% | -10000.00% | 0.00% | 1.82 | 0.00% | 0.00% | 0.00% | 0.00% | 17.65 | — | 7.11 | 1.93 |
| OKE | ONEOK, Inc. | $82.77 | 52.08B | +20% | +582% | -21% | +298% | 9.12 | 2.41 | 1.61 | 11.17 | 188.70 | 4.71 | 21.46% | 20.72% | 10.10% | 30.09% | 10.35% | 9.10% | 1.46 | 3.91 | 0.71 | 0.49 | 4.20 | 484.00% | 5542.00% | 5061.00% | 7.96% | 1.52 | 8.32% | 1.19% | 10.90% | 1.28% | 12.49 | 20.15 | 2.59 | 1.60 |
| OXY | Occidental Petroleum Corp… | $53.08 | 52.35B | -15% | -48% | -54% | — | 22.32 | 1.47 | 2.45 | 6.59 | — | 1.47 | 33.78% | 17.24% | 10.97% | 6.75% | 4.28% | 2.75% | 0.66 | 4.14 | 0.94 | 0.56 | 1.93 | -3402.00% | -2032.00% | -715.00% | 7.76% | 1.12 | 7.01% | 3.01% | 67.30% | 8.69% | 20.11 | 18.23 | 3.47 | 1.37 |
| SU | Suncor Energy Inc. | $56.52 | 68.36B | -7% | -31% | -70% | -71% | 16.64 | 2.18 | 2.01 | 6.99 | 604.26 | 2.36 | 59.08% | 31.67% | 12.10% | 13.20% | 19.97% | 6.58% | 0.41 | 20.86 | 1.39 | 0.89 | 0.91 | 275.00% | -351.00% | -2699.00% | 7.03% | 1.25 | 11.98% | 2.85% | 47.50% | 6.03% | 7.30 | 16.35 | 2.31 | 2.85 |
| TRP | TC Energy Corporation | $64.37 | 67B | -7% | -60% | — | -33% | 25.37 | 3.47 | 6.23 | 16.37 | — | 6.67 | 50.03% | 44.23% | 23.15% | 13.59% | 6.09% | 3.15% | 2.23 | 1.98 | 0.63 | 0.33 | 6.40 | -2619.00% | 1029.00% | 5540.00% | 2.20% | 0.74 | 2.38% | 3.83% | 97.10% | 4.09% | 23.11 | 74.67 | 10.22 | 0.90 |
About Cameco Corporation
Cameco Corporation produces and sells uranium. It operates through two segments, Uranium and Fuel Services. The Uranium segment is involved in the exploration for, mining, and milling, as well as purchase and sale of uranium concentrate. The Fuel Services segment engages in the refining, conversion, and fabrication of uranium concentrate, as well as the purchase and sale of conversion services. This segment also produces fuel bundles or reactor components for CANDU reactors. The company sells its uranium and fuel services to nuclear utilities in the Americas, Europe, and Asia. Cameco Corporation was incorporated in 1987 and is headquartered in Saskatoon, Canada.
- CEO
- Timothy S. Gitzel
- Employees
- 730
- Beta
- 1.10
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($50.86 ÷ $120.60) − 1 = -57.83% (DCF, example).