Ur-Energy Inc
TSX:URE

Watchlist Manager
Ur-Energy Inc Logo
Ur-Energy Inc
TSX:URE
Watchlist
Price: 1.7 CAD -7.1% Market Closed
Market Cap: 639.6m CAD

Relative Value

The Relative Value of one URE stock under the Base Case scenario is hidden CAD. Compared to the current market price of 1.7 CAD, Ur-Energy Inc is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

URE Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
85
vs Industry
12
Median 3Y
27.4
Median 5Y
35.1
Industry
1.4
Forward
16.1
vs History
vs Industry
Median 3Y
-11.3
Median 5Y
-11.7
Industry
12.2
Forward
-7
vs History
vs Industry
Median 3Y
-13.9
Median 5Y
-18.5
Industry
5.2
vs History
vs Industry
Median 3Y
-10.4
Median 5Y
-15.1
Industry
11
vs History
36
vs Industry
23
Median 3Y
4.2
Median 5Y
4.3
Industry
1.3
vs History
82
vs Industry
16
Median 3Y
22
Median 5Y
30.6
Industry
2.1
Forward
14.3
vs History
vs Industry
3
Median 3Y
-36.9
Median 5Y
-36.9
Industry
5.3
vs History
vs Industry
Median 3Y
-10
Median 5Y
-13.9
Industry
6.8
Forward
-204.6
vs History
vs Industry
Median 3Y
-8.8
Median 5Y
-11.3
Industry
10.2
Forward
-6.6
vs History
vs Industry
Median 3Y
-11.7
Median 5Y
-15.7
Industry
7
vs History
vs Industry
Median 3Y
-10.6
Median 5Y
-14.4
Industry
11.5
vs History
38
vs Industry
14
Median 3Y
3.7
Median 5Y
3.4
Industry
1.1

Multiples Across Competitors

URE Competitors Multiples
Ur-Energy Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Ur-Energy Inc
TSX:URE
638.9m CAD 11.8 -5.8 -5.9 -5.5
CN
China Shenhua Energy Co Ltd
SSE:601088
793.2B CNY 2.7 15.4 11.1 11.1
ID
Dian Swastatika Sentosa Tbk PT
IDX:DSSA
820.1T IDR 17.6 202.9 129.6 129.6
CA
Cameco Corp
NYSE:CCJ
41.7B USD 16.6 109.1 61.4 91.8
ZA
Exxaro Resources Ltd
JSE:EXX
41.5B Zac 0 0 0 0
ID
Bayan Resources Tbk PT
IDX:BYAN
575T IDR 10.1 41.9 31.4 31.4
CN
Shaanxi Coal Industry Co Ltd
SSE:601225
211.1B CNY 1.2 9.2 7.3 7.3
IN
Coal India Ltd
NSE:COALINDIA
2.4T INR 6.6 7.6 10.2 20.9
CN
China Coal Energy Co Ltd
SSE:601898
173.6B CNY 1.1 10.1 8.7 8.7
CN
Yankuang Energy Group Co Ltd
SSE:600188
134.7B CNY 1 13.3 12.8 12.8
ID
PT Petrindo Jaya Kreasi Tbk
IDX:CUAN
284.4T IDR 270 276 1 941 466 -16 513 389.2 -16 513 389.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Ur-Energy Inc
TSX:URE
Average EV/EBITDA: 34
Negative Multiple: -5.9
N/A N/A
CN
China Shenhua Energy Co Ltd
SSE:601088
11.1
6%
1.8
ID
Dian Swastatika Sentosa Tbk PT
IDX:DSSA
129.6
N/A N/A
CA
C
Cameco Corp
NYSE:CCJ
61.4
43%
1.4
ZA
E
Exxaro Resources Ltd
JSE:EXX
Not Available
11%
N/A
ID
Bayan Resources Tbk PT
IDX:BYAN
31.4
N/A N/A
CN
Shaanxi Coal Industry Co Ltd
SSE:601225
7.3
5%
1.5
IN
Coal India Ltd
NSE:COALINDIA
10.2
74%
0.1
CN
China Coal Energy Co Ltd
SSE:601898
8.7
8%
1.1
CN
Yankuang Energy Group Co Ltd
SSE:600188
12.8
16%
0.8
ID
P
PT Petrindo Jaya Kreasi Tbk
IDX:CUAN
Negative Multiple: -16 513 389.2 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Ur-Energy Inc
TSX:URE
Average EV/EBIT: 39.2
Negative Multiple: -5.5
N/A N/A
CN
China Shenhua Energy Co Ltd
SSE:601088
11.1
-4%
N/A
ID
Dian Swastatika Sentosa Tbk PT
IDX:DSSA
129.6
N/A N/A
CA
C
Cameco Corp
NYSE:CCJ
91.8
33%
2.8
ZA
E
Exxaro Resources Ltd
JSE:EXX
Not Available
9%
N/A
ID
Bayan Resources Tbk PT
IDX:BYAN
31.4
N/A N/A
CN
Shaanxi Coal Industry Co Ltd
SSE:601225
7.3
-16%
N/A
IN
Coal India Ltd
NSE:COALINDIA
20.9
N/A N/A
CN
China Coal Energy Co Ltd
SSE:601898
8.7
-11%
N/A
CN
Yankuang Energy Group Co Ltd
SSE:600188
12.8
-8%
N/A
ID
P
PT Petrindo Jaya Kreasi Tbk
IDX:CUAN
Negative Multiple: -16 513 389.2 N/A N/A