URE Relative Valuation - Ur-Energy Inc

Watchlist Manager

Watchlist

Price: 1.53 CAD 4.08%

Market Cap: 558.2m CAD

Section:

Relative Value

The Relative Value of one URE stock under the Base Case scenario is hidden CAD. Compared to the current market price of 1.53 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.

What is Relative Valuation?

How is Relative Value calculated?

URE Relative Value

Show

Worst Case

Base Case

Best Case

Valuation Multiples

12.1

P/S

vs History	77
vs Industry	12

Median 5Y

35.1

Industry

1.3

Forward

14.1

More Details

Negative

P/E

vs History
vs Industry

Median 5Y

-12.1

Industry

10.7

Forward

-26.1

More Details

Negative

P/OCF

vs History
vs Industry

Median 5Y

-19.2

Industry

4.9

More Details

Negative

P/FCFE

vs History
vs Industry

Median 5Y

-16.5

Industry

10.4

More Details

3.3

P/B

vs History	63
vs Industry	23

Median 5Y

Industry

1.2

More Details

9.9

EV/S

vs History	77
vs Industry	16

Median 5Y

30.6

Industry

1.9

Forward

11.6

More Details

Negative

EV/GP

vs History
vs Industry	3

Median 5Y

-34.1

Industry

4.7

More Details

Negative

EV/EBITDA

vs History
vs Industry

Median 5Y

-15.4

Industry

6.2

Forward

-165.6

More Details

Negative

EV/EBIT

vs History
vs Industry

Median 5Y

-11.8

Industry

8.9

Forward

-48

More Details

Negative

EV/OCF

vs History
vs Industry

Median 5Y

-16.8

Industry

6.5

More Details

Negative

EV/FCFF

vs History
vs Industry

Median 5Y

-15.4

Industry

10.5

More Details

3.2

EV/IC

vs History	46
vs Industry	14

Median 5Y

3.1

Industry

More Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
US		Ur-Energy Inc TSX:URE	558.2m CAD	12.1	-9	-5.6	-5.3
CN		China Shenhua Energy Co Ltd SSE:601088	749.4B CNY	2.3	13.7	7.2	7.2
ID		Bayan Resources Tbk PT IDX:BYAN	665.8T IDR	11.5	44.2	33.3	33.3
ZA	E	Exxaro Resources Ltd JSE:EXX	37.8B Zac	0	0	0	0
CA	C	Cameco Corp NYSE:CCJ	31.2B USD	12.9	171.7	49.8	75.8
IN		Coal India Ltd NSE:COALINDIA	2.4T INR	1.6	6.7	4.3	5.4
ID		Dian Swastatika Sentosa Tbk PT IDX:DSSA	439.2T IDR	9.2	94.5	48	48
CN		Shaanxi Coal Industry Co Ltd SSE:601225	185.7B CNY	1	6.3	4.6	4.6
CN		China Coal Energy Co Ltd SSE:601898	149.8B CNY	0.8	8.2	5.6	5.6
CN		Yankuang Energy Group Co Ltd SSE:600188	92B CNY	0.8	5.7	4.5	4.5
ZA	T	Thungela Resources Ltd JSE:TGA	12B Zac	0	0	0	0

				Revenue Growth	P/S to Growth
US		Ur-Energy Inc TSX:URE	Average P/S: 5.8 12.1	69%	0.2
CN		China Shenhua Energy Co Ltd SSE:601088	2.3	-2%	N/A
ID		Bayan Resources Tbk PT IDX:BYAN	11.5	N/A	N/A
ZA	E	Exxaro Resources Ltd JSE:EXX	Not Available	4%	N/A
CA	C	Cameco Corp NYSE:CCJ	12.9	7%	1.8
IN		Coal India Ltd NSE:COALINDIA	1.6	7%	0.2
ID		Dian Swastatika Sentosa Tbk PT IDX:DSSA	9.2	N/A	N/A
CN		Shaanxi Coal Industry Co Ltd SSE:601225	1	-1%	N/A
CN		China Coal Energy Co Ltd SSE:601898	0.8	-1%	N/A
CN		Yankuang Energy Group Co Ltd SSE:600188	0.8	-4%	N/A
ZA	T	Thungela Resources Ltd JSE:TGA	Not Available	-2%	N/A

				Earnings Growth	PEG
US		Ur-Energy Inc TSX:URE	Average P/E: 43.9 Negative Multiple: -9	N/A	N/A
CN		China Shenhua Energy Co Ltd SSE:601088	13.7	-1%	N/A
ID		Bayan Resources Tbk PT IDX:BYAN	44.2	N/A	N/A
ZA	E	Exxaro Resources Ltd JSE:EXX	Not Available	11%	N/A
CA	C	Cameco Corp NYSE:CCJ	171.7	86%	2
IN		Coal India Ltd NSE:COALINDIA	6.7	4%	1.7
ID		Dian Swastatika Sentosa Tbk PT IDX:DSSA	94.5	N/A	N/A
CN		Shaanxi Coal Industry Co Ltd SSE:601225	6.3	N/A	N/A
CN		China Coal Energy Co Ltd SSE:601898	8.2	-1%	N/A
CN		Yankuang Energy Group Co Ltd SSE:600188	5.7	-18%	N/A
ZA	T	Thungela Resources Ltd JSE:TGA	Not Available	-19%	N/A

US	Johnson & Johnson NYSE:JNJ	Pharmaceuticals
US	Berkshire Hathaway Inc NYSE:BRK.A	Financial Services
US	Bank of America Corp NYSE:BAC	Banking
US	Mastercard Inc NYSE:MA	Technology
US	UnitedHealth Group Inc NYSE:UNH	Health Care
US	Exxon Mobil Corp NYSE:XOM	Energy
US	Pfizer Inc NYSE:PFE	Pharmaceuticals
US	Palantir Technologies Inc NYSE:PLTR	Technology
US	Nike Inc NYSE:NKE	Textiles, Apparel & Luxury Goods
US	Visa Inc NYSE:V	Technology
CN	Alibaba Group Holding Ltd NYSE:BABA	Retail
US	JPMorgan Chase & Co NYSE:JPM	Banking
US	Coca-Cola Co NYSE:KO	Beverages
US	Walmart Inc NYSE:WMT	Retail
US	Verizon Communications Inc NYSE:VZ	Telecommunication
US	Chevron Corp NYSE:CVX	Energy

	Ur-Energy Inc TSX:URE	1.53 CAD 4.08%
N	Nexters Inc NASDAQ:GDEV	16.3481 USD 3.8%
	Fortuna Silver Mines Inc TSX:FVI	8.615 CAD -7.17%
	Sylogist Ltd TSX:SYZ	8.93 CAD 5.18%
	Flugger group A/S CSE:FLUG B	330 DKK 0.61%

	Johnson & Johnson NYSE:JNJ	156.1 USD 0.53%
	Berkshire Hathaway Inc NYSE:BRK.A	718 826.0012 USD 0.34%
	Bank of America Corp NYSE:BAC	47.055 USD -3.3%
	Mastercard Inc NYSE:MA	563.4809 USD -0.29%
	UnitedHealth Group Inc NYSE:UNH	306.24 USD 0.83%
	Exxon Mobil Corp NYSE:XOM	113.415 USD 2.07%

	Franklin Covey Co NYSE:FC	21.895 USD 2.89%
	Mohawk Industries Inc NYSE:MHK	109.775 USD 2.37%
	Ardmore Shipping Corp NYSE:ASC	10.43 USD 0.29%
	ASGN Inc NYSE:ASGN	51.3 USD 3.51%
	Skyworks Solutions Inc NASDAQ:SWKS	78.255 USD 2.71%
	Weatherford International PLC NASDAQ:WFRD	56.185 USD 6.13%

	Johnson & Johnson NYSE:JNJ	156.1 USD 0.53%
	Bank of America Corp NYSE:BAC	47.055 USD -3.3%
	Mastercard Inc NYSE:MA	563.4809 USD -0.29%
	Salesforce Inc NYSE:CRM	274.5508 USD 1.76%
	Abbvie Inc NYSE:ABBV	192.365 USD 2.52%
	Home Depot Inc NYSE:HD	369.225 USD 0.43%

Ur-Energy Inc
TSX:URE

Relative Value

Valuation Multiples

Multiples Across Competitors

URE Competitors Multiples
Ur-Energy Inc Competitors

See Also

Company

Help

Tools

Stocks

				EBITDA Growth	EV/EBITDA to Growth
US		Ur-Energy Inc TSX:URE	Average EV/EBITDA: 19.7 Negative Multiple: -5.6	N/A	N/A
CN		China Shenhua Energy Co Ltd SSE:601088	7.2	5%	1.4
ID		Bayan Resources Tbk PT IDX:BYAN	33.3	N/A	N/A
ZA	E	Exxaro Resources Ltd JSE:EXX	Not Available	8%	N/A
CA	C	Cameco Corp NYSE:CCJ	49.8	44%	1.1
IN		Coal India Ltd NSE:COALINDIA	4.3	4%	1.1
ID		Dian Swastatika Sentosa Tbk PT IDX:DSSA	48	N/A	N/A
CN		Shaanxi Coal Industry Co Ltd SSE:601225	4.6	15%	0.3
CN		China Coal Energy Co Ltd SSE:601898	5.6	9%	0.6
CN		Yankuang Energy Group Co Ltd SSE:600188	4.5	0%	N/A
ZA	T	Thungela Resources Ltd JSE:TGA	Not Available	-7%	N/A

				EBIT Growth	EV/EBIT to Growth
US		Ur-Energy Inc TSX:URE	Average EV/EBIT: 23.1 Negative Multiple: -5.3	N/A	N/A
CN		China Shenhua Energy Co Ltd SSE:601088	7.2	-7%	N/A
ID		Bayan Resources Tbk PT IDX:BYAN	33.3	N/A	N/A
ZA	E	Exxaro Resources Ltd JSE:EXX	Not Available	6%	N/A
CA	C	Cameco Corp NYSE:CCJ	75.8	34%	2.2
IN		Coal India Ltd NSE:COALINDIA	5.4	4%	1.3
ID		Dian Swastatika Sentosa Tbk PT IDX:DSSA	48	N/A	N/A
CN		Shaanxi Coal Industry Co Ltd SSE:601225	4.6	-15%	N/A
CN		China Coal Energy Co Ltd SSE:601898	5.6	-10%	N/A
CN		Yankuang Energy Group Co Ltd SSE:600188	4.5	-15%	N/A
ZA	T	Thungela Resources Ltd JSE:TGA	Not Available	-14%	N/A

	Monolithic Power Systems Inc NASDAQ:MPWR	761.885 USD 2.79%
	NVIDIA Corp NASDAQ:NVDA	159.1586 USD 0.58%
	Pro Medicus Ltd ASX:PME	314.2 AUD 1.36%
P	Plover Bay Technologies Ltd HKEX:1523	6.04 HKD -0.33%
S	SciClone Pharmaceuticals (Holdings) Ltd HKEX:6600	18.72 HKD
	Alfa Financial Software Holdings PLC LSE:ALFA	220.5 GBX -0.45%

	Salesforce Inc NYSE:CRM	274.5508 USD 1.76%
	Accenture PLC NYSE:ACN	305.32 USD 1.59%
	ServiceNow Inc NYSE:NOW	1 016.58 USD -1.78%
	Spotify Technology SA NYSE:SPOT	717.65 USD -2.53%
	EOG Resources Inc NYSE:EOG	123.82 USD 3.52%
	Monster Beverage Corp NASDAQ:MNST	61.8 USD -1.67%

52 Week Range	0.8 2.02
Price Target

Ur-Energy Inc TSX:URE

Relative Value

Valuation Multiples

Multiples Across Competitors

URE Competitors Multiples Ur-Energy Inc Competitors

See Also

Company

Help

Tools

Stocks

Ur-Energy Inc
TSX:URE

URE Competitors Multiples
Ur-Energy Inc Competitors