As of 2024-10-13, the Intrinsic Value of Cameco Corp (CCO.TO) is
15.41 CAD. This CCO.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 69.40 CAD, the upside of Cameco Corp is
-77.80%.
The range of the Intrinsic Value is 11.01 - 36.15 CAD
15.41 CAD
Intrinsic Value
CCO.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
a |
DCF (Growth 5y) |
11.01 - 36.15 |
15.41 |
-77.8% |
DCF (Growth 10y) |
13.03 - 42.86 |
18.28 |
-73.7% |
DCF (EBITDA 5y) |
9.17 - 11.58 |
10.00 |
-85.6% |
DCF (EBITDA 10y) |
10.96 - 14.30 |
12.16 |
-82.5% |
Fair Value |
5.88 - 5.88 |
5.88 |
-91.52% |
P/E |
2.04 - 8.99 |
4.45 |
-93.6% |
EV/EBITDA |
5.44 - 10.71 |
7.51 |
-89.2% |
EPV |
6.84 - 7.89 |
7.37 |
-89.4% |
DDM - Stable |
7.88 - 45.52 |
26.70 |
-61.5% |
DDM - Multi |
8.53 - 38.33 |
13.96 |
-79.9% |
CCO.TO Intrinsic Value - Key Valuation Metrics
Market Cap (mil) |
30,110.23 |
Beta |
1.21 |
Outstanding shares (mil) |
433.87 |
Enterprise Value (mil) |
28,440.10 |
Market risk premium |
5.50% |
Cost of Equity |
7.32% |
Cost of Debt |
5.27% |
WACC |
7.18% |