Ur-Energy Inc
TSX:URE

Watchlist Manager
Ur-Energy Inc Logo
Ur-Energy Inc
TSX:URE
Watchlist
Price: 2.02 CAD 6.32% Market Closed
Market Cap: 759.9m 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 2.02 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
79
vs Industry
12
Median 3Y
27.4
Median 5Y
35.1
Industry
1.4
Forward
19.1
vs History
vs Industry
Median 3Y
-11.3
Median 5Y
-11.7
Industry
12
Forward
-8.3
vs History
vs Industry
Median 3Y
-13.9
Median 5Y
-18.5
Industry
5.1
vs History
vs Industry
Median 3Y
-10.4
Median 5Y
-15.1
Industry
10.9
vs History
20
vs Industry
23
Median 3Y
4.2
Median 5Y
4.3
Industry
1.3
vs History
79
vs Industry
16
Median 3Y
22
Median 5Y
30.6
Industry
2.1
Forward
17.3
vs History
vs Industry
3
Median 3Y
-36.9
Median 5Y
-36.9
Industry
5.2
vs History
vs Industry
Median 3Y
-10
Median 5Y
-13.9
Industry
6.7
Forward
-247.3
vs History
vs Industry
Median 3Y
-8.8
Median 5Y
-11.3
Industry
10
Forward
-8
vs History
vs Industry
Median 3Y
-11.7
Median 5Y
-15.7
Industry
6.9
vs History
vs Industry
Median 3Y
-10.6
Median 5Y
-14.4
Industry
11.5
vs History
26
vs Industry
14
Median 3Y
3.7
Median 5Y
3.4
Industry
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
759.2m CAD 14 -6.9 -7.1 -6.7
CN
China Shenhua Energy Co Ltd
SSE:601088
806.5B CNY 2.7 15.6 11.2 11.2
ID
Dian Swastatika Sentosa Tbk PT
IDX:DSSA
840.9T IDR 18 207.4 132.4 132.4
ZA
Exxaro Resources Ltd
JSE:EXX
41.9B Zac 0 0 0 0
CA
Cameco Corp
NYSE:CCJ
39.2B USD 15.6 102.8 57.8 86.5
CA
Southstone Minerals Ltd
XTSX:SML
49.8B CAD 22 592.3 -185 213.6 -112 255.1 -112 002.8
ID
Bayan Resources Tbk PT
IDX:BYAN
531.7T IDR 9.3 38.6 28.9 28.9
CN
Shaanxi Coal Industry Co Ltd
SSE:601225
211.4B CNY 1.2 9.2 7.3 7.3
IN
Coal India Ltd
NSE:COALINDIA
2.4T INR 6.6 7.6 10.3 21
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
136.1B CNY 1 13.4 12.9 12.9
P/E Multiple
Earnings Growth PEG
US
Ur-Energy Inc
TSX:URE
Average P/E: 50.6
Negative Multiple: -6.9
N/A N/A
CN
China Shenhua Energy Co Ltd
SSE:601088
15.6
-4%
N/A
ID
Dian Swastatika Sentosa Tbk PT
IDX:DSSA
207.4
N/A N/A
ZA
E
Exxaro Resources Ltd
JSE:EXX
Not Available
13%
N/A
CA
C
Cameco Corp
NYSE:CCJ
102.8
84%
1.2
CA
Southstone Minerals Ltd
XTSX:SML
Negative Multiple: -185 213.6 N/A N/A
ID
Bayan Resources Tbk PT
IDX:BYAN
38.6
N/A N/A
CN
Shaanxi Coal Industry Co Ltd
SSE:601225
9.2
-19%
N/A
IN
Coal India Ltd
NSE:COALINDIA
7.6
0%
N/A
CN
China Coal Energy Co Ltd
SSE:601898
10.1
-6%
N/A
CN
Yankuang Energy Group Co Ltd
SSE:600188
13.4
-8%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Ur-Energy Inc
TSX:URE
Average EV/EBITDA: 33.7
Negative Multiple: -7.1
N/A N/A
CN
China Shenhua Energy Co Ltd
SSE:601088
11.2
6%
1.9
ID
Dian Swastatika Sentosa Tbk PT
IDX:DSSA
132.4
N/A N/A
ZA
E
Exxaro Resources Ltd
JSE:EXX
Not Available
11%
N/A
CA
C
Cameco Corp
NYSE:CCJ
57.8
43%
1.3
CA
Southstone Minerals Ltd
XTSX:SML
Negative Multiple: -112 255.1 N/A N/A
ID
Bayan Resources Tbk PT
IDX:BYAN
28.9
N/A N/A
CN
Shaanxi Coal Industry Co Ltd
SSE:601225
7.3
5%
1.5
IN
Coal India Ltd
NSE:COALINDIA
10.3
74%
0.1
CN
China Coal Energy Co Ltd
SSE:601898
8.7
8%
1.1
CN
Yankuang Energy Group Co Ltd
SSE:600188
12.9
16%
0.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Ur-Energy Inc
TSX:URE
Average EV/EBIT: 38.6
Negative Multiple: -6.7
N/A N/A
CN
China Shenhua Energy Co Ltd
SSE:601088
11.2
-4%
N/A
ID
Dian Swastatika Sentosa Tbk PT
IDX:DSSA
132.4
N/A N/A
ZA
E
Exxaro Resources Ltd
JSE:EXX
Not Available
9%
N/A
CA
C
Cameco Corp
NYSE:CCJ
86.5
33%
2.6
CA
Southstone Minerals Ltd
XTSX:SML
Negative Multiple: -112 002.8 N/A N/A
ID
Bayan Resources Tbk PT
IDX:BYAN
28.9
N/A N/A
CN
Shaanxi Coal Industry Co Ltd
SSE:601225
7.3
-16%
N/A
IN
Coal India Ltd
NSE:COALINDIA
21
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
12.9
-8%
N/A