Frontierby eninvs

Language: EN / RU

← All research
Dark theme

Cameco: revenue up 1.6%, but EBITDA fell short of what prices implied – and the stock trades 23% above its own history

Contents
Cameco

Cameco's Q3 2026 report showed revenue of $446.9m, up just 1.6% year on year, and EBITDA of $95.0m, 18.3% below a year earlier. On our estimate, prices and volumes in the prior four-quarter base implied EBITDA of about $173.3m, so the company earned 45.2% less than the price backdrop suggested. Meanwhile LTM EV/EBITDA is 55.8 against its own three-year average of 45.4, and the portal model puts the share 73% above its modelled fair value. Our verdict: the share is unattractive – the decisive point is that even at today's uranium prices EV/EBITDA stays at 38.8, and the premium to its own history leaves no cushion. Our view: the share is unattractive at the current price; upside on the portal model -73%.

Our view: is there upside

Our view in numbers

MetricOur read
VerdictUnattractive
Upside on the portal model-73%
How the model worksspot model: EBITDA re-priced to current commodity prices at the target EV/EBITDA, against market cap
EV/EBITDA now and 3-year average55.8 vs 45.4 – a 23% premium to its history
Dividend yield, 12m0.2%
Net debt / EBITDA0.17 – low leverage
Strongest case forThe balance sheet is solid: net debt of $99.0m at 0.17x LTM EBITDA and a 22.4-year reserve life give the company time to ride out a weak quarter.
Strongest case againstValuation leaves no cushion: EV/EBITDA of 55.8 is 23% above its own three-year average of 45.4, and the portal model puts the share 73% above fair value.
What would change the viewThe verdict would improve by one step if EBITDA at today's uranium prices were realised without the model gap – that is, if actual EBITDA approached $821.7m on an annualised basis.

Key takeaways

— EBITDA of $95.0m is 45.2% below what prices in the prior four-quarter base implied

— EBITDA margin compressed to 21.2% from 26.4% a year earlier, a consequence of both prices and sales mix

— Operating cash flow nearly dried up at $2.4m against capex of $99.1m

— Net debt of $99.0m is just 0.17x LTM EBITDA – leverage is not the problem

— At today's uranium prices EBITDA is modelled at $821.7m and EV/EBITDA at 38.8

— EV/EBITDA of 55.8 is 23% above its own three-year average of 45.4 – there is no cushion

Key figures, USD bn

MetricQ3 2025Q3 2026Change
Revenue0.440.45+1.6%
EBITDA0.120.09-18.3%
Operating profit0.070.04-38.4%
Net profit-0.000.03to profit
Operating cash flow0.110.00-97.9%
Capex0.07——
EBITDA margin26.4%21.2%-5.2 pp
Net margin-0.0%6.9%+6.9 pp

In Q3 2026 Cameco's revenue was $446.9m, up 1.6% year on year. Against Q2, when revenue fell 5.6%, this is an acceleration, but the absolute gain remains small.

For a uranium producer revenue is essentially realised price times sales volume. The report does not break out which of the two drove the increase, so we note only that the quarter was weaker than the previous one in absolute terms – $446.9m versus $592.7m in Q2.

Cameco's seasonality is pronounced: Q4 last year brought $859.4m while Q3 brought only $439.8m. The current result fits that pattern but gives no grounds to speak of a qualitative improvement.

EBITDA of $95.0m is 45.2% below what prices in the prior four-quarter base implied

On the portal's spot model, average prices of the prior four quarters re-priced to this period's levels implied EBITDA of about $173.3m on revenue of $670.5m. The company actually earned $95.0m – 45.2% less – while revenue came in 33.3% below the model.

The gap is not random: over the four prior periods reported EBITDA deviated from the model by between -4.0% and -58.8%. The price-averaged model systematically overstates Cameco's result, likely because contract structure and delivery timing do not track spot.

For an investor this means the current uranium price feeds into Cameco's earnings with a lag and not in full. Valuing the share on spot EBITDA without adjusting for that gap would be a mistake.

What the prices implied and what the company earned

Base (—)Implied at period pricesReportedReported vs implied
EBITDA, portal spot model, USD mn—173,395,0-45,2%

Revenue and EBITDA by quarter

PeriodMeasurebn USD
Q4 2024Revenue0.8635030000000001
Q1 2025Revenue0.5649529999999999
Q2 2025Revenue0.627632
Q3 2025Revenue0.439803
Q4 2025Revenue0.859439
Q1 2026Revenue0.615749
Q2 2026Revenue0.592737
Q3 2026Revenue0.446899
Q4 2024EBITDA0.202098
Q1 2025EBITDA0.17793
Q2 2025EBITDA0.180645
Q3 2025EBITDA0.116273
Q4 2025EBITDA0.20842000000000002
Q1 2026EBITDA0.168435
Q2 2026EBITDA0.106563
Q3 2026EBITDA0.087329

EBITDA margin

PeriodMeasure%
Q4 2024EBITDA margin23.4
Q1 2025EBITDA margin31.5
Q2 2025EBITDA margin28.8
Q3 2025EBITDA margin26.4
Q4 2025EBITDA margin24.3
Q1 2026EBITDA margin27.4
Q2 2026EBITDA margin18.0
Q3 2026EBITDA margin19.5

EBITDA margin compressed to 21.2% from 26.4% a year earlier, a consequence of both prices and sales mix

The EBITDA margin in the reported quarter was 21.2% against 26.4% a year earlier. A 5.2 percentage-point compression on revenue that grew 1.6% means unit costs or the share of lower-margin sales increased.

Operating profit was $41.0m and net profit $30.8m, a 6.9% net margin; a year earlier the net margin was around zero. The improvement in net profit alongside falling EBITDA reflects one-off items that the provided data do not detail.

Margin resilience is the key question for the share. If the compression stems from temporary contract structure it is reversible; if from rising cash cost of production it is not. The report gives no answer, which is itself an argument against buying.

Operating cash flow nearly dried up at $2.4m against capex of $99.1m

Operating cash flow for the quarter was just $2.4m while capital expenditure reached $99.1m. The $96.7m gap means the company funded investment from sources other than current operations.

For a uranium producer capex is not discretionary – it is the condition for maintaining output. With a stated reserve life of 22.4 years, mine investment is necessary and cannot be deferred without losing future volumes.

Weak cash flow against high capex is the report's main risk. If it repeats next quarter the company may resort to borrowing or cut the programme, hurting future production.

Net debt of $99.0m is just 0.17x LTM EBITDA – leverage is not the problem

At end-September 2026 Cameco's net debt was $99.0m, equal to 0.17x LTM EBITDA. That is a low level: even if EBITDA halved, leverage would remain comfortable.

At today's uranium prices the net debt to EBITDA ratio is modelled at 0.12. The balance sheet constrains neither dividends nor capex – the problem is not debt but the ability to generate profit.

Low leverage is the one element of the report that raises no questions. But on its own it does not make the share attractive: debt capacity is valuable only when there is profit to build on it.

Valuation vs its own history

now vs the 3-year average

PeriodMeasure×
EV/EBITDANow55.8051074079879
EV/EBITDA3-year average45.38833281995944

At today's uranium prices EBITDA is modelled at $821.7m and EV/EBITDA at 38.8

On the portal's spot model, at current uranium prices Cameco's annual EBITDA would be $821.7m against $566.9m over the last 12 months – a 45.0% increase. That is the earnings base valuation should start from, since LTM reflects past prices.

Even on that higher base EV/EBITDA is 38.8 and net debt to EBITDA 0.12. For a commodity producer such a multiple is high: it assumes either sustained high prices or volume growth that the report does not show.

Reserve life of 22.4 years at the current production rate is solid but does not offset the valuation. The market has already priced a favourable price scenario into the share, and further gains need a new catalyst.

Share price, three years

close, last point 2026-11-10

PeriodMeasureUSD per share
2025-11-10Closing price94.23999786376953
2025-11-11Closing price92.5199966430664
2025-11-12Closing price92.56999969482422
2025-11-13Closing price85.9800033569336
2025-11-14Closing price84.76000213623047
2025-11-17Closing price83.02999877929688
2025-11-18Closing price83.30000305175781
2025-11-19Closing price86.23999786376953
2025-11-20Closing price81.9800033569336
2025-11-21Closing price79.44000244140625
2025-11-24Closing price83.33999633789062
2025-11-25Closing price87.3499984741211
2025-11-26Closing price88.80999755859375
2025-11-28Closing price88.51000213623047
2025-12-01Closing price87.52999877929688
2025-12-02Closing price88.2300033569336
2025-12-03Closing price89.44999694824219
2025-12-04Closing price94.08999633789062
2025-12-05Closing price91.2699966430664
2025-12-08Closing price90.9000015258789
2025-12-09Closing price93.36000061035156
2025-12-10Closing price93.76000213623047
2025-12-11Closing price95.73999786376953
2025-12-12Closing price91.48999786376953
2025-12-15Closing price89.77999877929688
2025-12-16Closing price87.05000305175781
2025-12-17Closing price84.8499984741211
2025-12-18Closing price87.58000183105469
2025-12-19Closing price89.98999786376953
2025-12-22Closing price91.70999908447266
2025-12-23Closing price93.41000366210938
2025-12-24Closing price93.33999633789062
2025-12-26Closing price92.83999633789062
2025-12-29Closing price92.83999633789062
2025-12-30Closing price91.37000274658203
2025-12-31Closing price91.48999786376953
2026-01-02Closing price98.55999755859375
2026-01-05Closing price100.16999816894531
2026-01-06Closing price102.08999633789062
2026-01-07Closing price103.94000244140625
2026-01-08Closing price105.76000213623047
2026-01-09Closing price107.55999755859375
2026-01-12Closing price109.79000091552734
2026-01-13Closing price108.91999816894531
2026-01-14Closing price110.79000091552734
2026-01-15Closing price112.83999633789062
2026-01-16Closing price116.44000244140625
2026-01-20Closing price115.80000305175781
2026-01-21Closing price122.33000183105469
2026-01-22Closing price121.87000274658203
2026-01-23Closing price124.04000091552734
2026-01-26Closing price121.26000213623047
2026-01-27Closing price125.97000122070312
2026-01-28Closing price134.08999633789062
2026-01-29Closing price133.6699981689453
2026-01-30Closing price123.38999938964844
2026-02-02Closing price120.20999908447266
2026-02-03Closing price126.1500015258789
2026-02-04Closing price114.81999969482422
2026-02-05Closing price109.27999877929688
2026-02-06Closing price113.62999725341797
2026-02-09Closing price120.68000030517578
2026-02-10Closing price118.08999633789062
2026-02-11Closing price119.18000030517578
2026-02-12Closing price116.38999938964844
2026-02-13Closing price112.9000015258789
2026-02-17Closing price112.94000244140625
2026-02-18Closing price116.5
2026-02-19Closing price119.02999877929688
2026-02-20Closing price121.3499984741211
2026-02-23Closing price118.75
2026-02-24Closing price121.08000183105469
2026-02-25Closing price119.72000122070312
2026-02-26Closing price118.18000030517578
2026-02-27Closing price118.4000015258789
2026-03-02Closing price125.73999786376953
2026-03-03Closing price117.79000091552734
2026-03-04Closing price120.23999786376953
2026-03-05Closing price114.23999786376953
2026-03-06Closing price109.68000030517578
2026-03-09Closing price116.13999938964844
2026-03-10Closing price120.08000183105469
2026-03-11Closing price115.38999938964844
2026-03-12Closing price115.30000305175781
2026-03-13Closing price107.91999816894531
2026-03-16Closing price110.30999755859375
2026-03-17Closing price111.5199966430664
2026-03-18Closing price109.4000015258789
2026-03-19Closing price106.5999984741211
2026-03-20Closing price101.55000305175781
2026-03-23Closing price105.56999969482422
2026-03-24Closing price108.04000091552734
2026-03-25Closing price109.0199966430664
2026-03-26Closing price104.66999816894531
2026-03-27Closing price103.91999816894531
2026-03-30Closing price102.83999633789062
2026-03-31Closing price108.61000061035156
2026-04-01Closing price111.12999725341797
2026-04-02Closing price112.56999969482422
2026-04-06Closing price110.4800033569336
2026-04-07Closing price110.2300033569336
2026-04-08Closing price115.9000015258789
2026-04-09Closing price115.54000091552734
2026-04-10Closing price116.04000091552734
2026-04-13Closing price116.69999694824219
2026-04-14Closing price116.05999755859375
2026-04-15Closing price119.11000061035156
2026-04-16Closing price120.2699966430664
2026-04-17Closing price120.66000366210938
2026-04-20Closing price123.62000274658203
2026-04-21Closing price116.61000061035156
2026-04-22Closing price126.47000122070312
2026-04-23Closing price123.8499984741211
2026-04-24Closing price122.1500015258789
2026-04-27Closing price123.11000061035156
2026-04-28Closing price116.30999755859375
2026-04-29Closing price114.29000091552734
2026-04-30Closing price123.04000091552734
2026-05-01Closing price120.5999984741211
2026-05-04Closing price118.26000213623047
2026-05-05Closing price114.45999908447266
2026-05-06Closing price123.76000213623047
2026-05-07Closing price118.70999908447266
2026-05-08Closing price116.75
2026-05-11Closing price120.13999938964844
2026-05-12Closing price116.93000030517578
2026-05-13Closing price115.38999938964844
2026-05-14Closing price112.51000213623047
2026-05-15Closing price107.51000213623047
2026-05-18Closing price105.13999938964844
2026-05-19Closing price103.5199966430664
2026-05-20Closing price104.0199966430664
2026-05-21Closing price105.33000183105469
2026-05-22Closing price104.75
2026-05-26Closing price108.16999816894531
2026-05-27Closing price107.44000244140625
2026-05-28Closing price110.62999725341797
2026-05-29Closing price112.69999694824219
2026-06-01Closing price112.58999633789062
2026-06-02Closing price120.51000213623047
2026-06-03Closing price114.55999755859375
2026-06-04Closing price114.0199966430664
2026-06-05Closing price103.44000244140625
2026-06-08Closing price105.44000244140625
2026-06-09Closing price102.2699966430664
2026-06-10Closing price95.02999877929688
2026-06-11Closing price98.97000122070312
2026-06-12Closing price100.95999908447266
2026-06-15Closing price107.0199966430664
2026-06-16Closing price107.87999725341797
2026-06-17Closing price105.66999816894531
2026-06-18Closing price106.48999786376953
2026-06-22Closing price107.06999969482422
2026-06-23Closing price108.88999938964844
2026-06-24Closing price106.63999938964844
2026-06-25Closing price103.58000183105469
2026-06-26Closing price104.48999786376953
2026-06-29Closing price103.47000122070312
2026-06-30Closing price101.86000061035156
2026-07-01Closing price97.38999938964844
2026-07-02Closing price96.54000091552734
2026-07-06Closing price97.5
2026-07-07Closing price94.66999816894531
2026-07-08Closing price94.7300033569336
2026-07-09Closing price95.73999786376953
2026-07-10Closing price95.98999786376953
2026-07-13Closing price90.19999694824219
2026-07-14Closing price91.56999969482422
2026-07-15Closing price90.9800033569336
2026-07-16Closing price87.36000061035156
2026-07-17Closing price85.62000274658203
2026-07-20Closing price84.8499984741211
2026-07-21Closing price88.68000030517578
2026-07-22Closing price90.37000274658203
2026-07-23Closing price89.33000183105469
2026-07-24Closing price87.86000061035156
2026-07-27Closing price89.3499984741211
2026-07-28Closing price86.95999908447266
2026-07-29Closing price84.56999969482422
2026-07-30Closing price88.2300033569336
2026-07-31Closing price86.37999725341797
2026-08-03Closing price89.72000122070312
2026-08-04Closing price93.08999633789062
2026-08-05Closing price94.2699966430664
2026-08-06Closing price93.62000274658203
2026-08-07Closing price97.38999938964844
2026-08-10Closing price97.30999755859375
2026-08-11Closing price98.7300033569336
2026-08-12Closing price99.02999877929688
2026-08-13Closing price97.75
2026-08-14Closing price97.73999786376953
2026-08-17Closing price98.58000183105469
2026-08-18Closing price96.02999877929688
2026-08-19Closing price97.9800033569336
2026-08-20Closing price95.58999633789062
2026-08-21Closing price102.51000213623047
2026-08-24Closing price102.2699966430664
2026-08-25Closing price106.95999908447266
2026-08-26Closing price107.36000061035156
2026-08-27Closing price106.33000183105469
2026-08-28Closing price100.01000213623047
2026-08-31Closing price98.76000213623047
2026-09-01Closing price96.26000213623047
2026-09-02Closing price96.37999725341797
2026-09-03Closing price100.62000274658203
2026-09-04Closing price100.73999786376953
2026-09-08Closing price101.97000122070312
2026-09-09Closing price100.41000366210938
2026-09-10Closing price97.41999816894531
2026-09-11Closing price96.68000030517578
2026-09-14Closing price93.26000213623047
2026-09-15Closing price91.20999908447266
2026-09-16Closing price90.9000015258789
2026-09-17Closing price92.80000305175781
2026-09-18Closing price91.62000274658203
2026-09-21Closing price93.2300033569336
2026-09-22Closing price94.58999633789062
2026-09-23Closing price90.80000305175781
2026-09-24Closing price88.12000274658203
2026-09-25Closing price88.06999969482422
2026-09-28Closing price87.04000091552734
2026-09-29Closing price86.87999725341797
2026-09-30Closing price86.66999816894531
2026-10-01Closing price85.69000244140625
2026-10-02Closing price85.18000030517578
2026-10-05Closing price87.47000122070312
2026-10-06Closing price93.0199966430664
2026-10-07Closing price89.06999969482422
2026-10-08Closing price87.12000274658203
2026-10-09Closing price88.05999755859375
2026-10-12Closing price86.12000274658203
2026-10-13Closing price86.1500015258789
2026-10-14Closing price81.47000122070312
2026-10-15Closing price83.2300033569336
2026-10-16Closing price81.5199966430664
2026-10-19Closing price80.69999694824219
2026-10-20Closing price80.51000213623047
2026-10-21Closing price82.0199966430664
2026-10-22Closing price78.93000030517578
2026-10-23Closing price78.5999984741211
2026-10-26Closing price79.06999969482422
2026-10-27Closing price82.41000366210938
2026-10-28Closing price83.83999633789062
2026-10-29Closing price83.48999786376953
2026-10-30Closing price76.91000366210938
2026-11-02Closing price73.37999725341797
2026-11-03Closing price72.55999755859375
2026-11-04Closing price71.68000030517578
2026-11-05Closing price68.33000183105469
2026-11-06Closing price71.30000305175781
2026-11-09Closing price75.37000274658203
2026-11-10Closing price72.8949966430664

EV/EBITDA of 55.8 is 23% above its own three-year average of 45.4 – there is no cushion

LTM EV/EBITDA is 55.8 against its own three-year average of 45.4 – a 23% premium. The share trades above its usual level on a multiple that is already high for a commodity company.

The LTM P/E is 110.7, reflecting a low profit base. The trailing dividend yield is 0.24%, so the dividend is no argument for the share.

The portal model puts fair value 73% below the current market price. That is our own estimate, not a consensus, but it is consistent with the multiples: the market is paying for a scenario the report does not yet confirm.

Valuation on the latest reported figures

MetricValue
Market cap31.8 bn USD
P/E (LTM)110.7
EV/EBITDA (LTM)55.8
P/B6.83
Net debt / EBITDA (LTM)0.17
Operating cash flow (LTM)0.57 bn
ROE2.4%
Dividend yield (12m)0.2%
EV/EBITDA, 3-year average45.4

Net profit by quarter

PeriodMeasurebn USD
Q4 2024Net profit0.098909
Q1 2025Net profit0.049926000000000005
Q2 2025Net profit0.22964199999999999
Q3 2025Net profit−0.000101
Q4 2025Net profit0.14246
Q1 2026Net profit0.09523699999999999
Q2 2026Net profit0.018369
Q3 2026Net profit0.030837

Bottom line

The report's strength remains the balance sheet: net debt of $99.0m at 0.17x EBITDA and a 22.4-year reserve life. But profitability is weak – EBITDA is 45.2% below what prices implied, the margin compressed to 21.2%, and operating cash flow nearly dried up. Valuation leaves no cushion: EV/EBITDA of 55.8 is 23% above its own history, and the portal model puts the share 73% above fair value. Our verdict: the share is unattractive – the decisive point is that even at today's uranium prices EV/EBITDA stays at 38.8, and the premium to its own history leaves no cushion. Our view: the share is unattractive at the current price; upside on the portal model -73%.