Clock - Uranium Supply Crunch and Critical ... - Andrew Johns
Clock - Uranium Supply Crunch and Critical ... - Andrew Johns Clock - Uranium Supply Crunch and Critical ... - Andrew Johns
Canada Research | Page 24 of 87UraniumExhibit 43: NAV Sensitivity to Changing Uranium Price Assumptions275%CCO 250%225%DML200%175%PDN150%URE125%100%UUU75%50%U25%0%70% 80% 90% 100% 110% 120% 130% 140%% Change in Spot U3O8 PriceSource: Raymond James Ltd., Company Reports% Change in NAVPSRaymond James Ltd. | 2200 – 925 West Georgia Street | Vancouver BC Canada V6C 3L2
Uranium Canada Research | Page 25 of 87Cameco Corp. July 26, 2012CCO-TSX | CCJ-NYSEDavid Sadowski | 604.659.8255 | david.sadowski@raymondjames.caMining | UraniumTop Dog Should Go ShoppingEventWe are resuming research coverage of Cameco Corp. with a $28.00 target andan Outperform rating.RecommendationWe recommend Cameco on its top producer status, low cost organic growth insafe jurisdictions, healthy balance sheet, vertical integration, and dividend.AnalysisTop Dog. In 2011A, Cameco had the highest production of publicly-listeduranium miners, with 22.4 Mlbs U3O8 coming from a suite of five high-qualitymines in largely low-risk jurisdictions. The company’s purchase program, whichincludes the low cost HEU agreement, elevated sales to 32.9 Mlbs. We estimatecash costs of US$25/lb were in the lowest quartile globally.Low Cost Production Growth. Guidance is to reach 40 Mlbs/year by 2018 viaexpansion at producing mines and development of new ones, including 50%-owned Cigar Lake, Saskatchewan, the biggest undeveloped mine in the world at18 Mlbs/year nameplate. We see timely start-up in 4Q13E as critical for Cameco.Inkai (Kazakhstan), Millennium (Canada), and US ISR should also bolster growth.At ramped rates, we see overall cash costs remaining low at US$31/lb.Lower Risk Exposure. We view Cameco as one of the lowest-risk ways to gainexposure to uranium. Fuel services and electricity business arms contributed 20%of gross profit in 2011A and the company targets a 40:60 fixed to market-relatedcontract pricing mix, a higher ratio than its peers. These aspects reduce thecompany’s exposure to any decrease in uranium prices, albeit, by the samemeasure, dampen the impact of price increases. Since Jan-2008, Cameco shareshave traded at a 0.56 correlation with U3O8 spot prices (vs. Uranium One at 0.78).M&A Could Solve Muted Earnings Growth. Expiry of the lucrative Russian HEUdeal in 2013 and likely protracted Cigar ramp-up put the company at risk oflimited growth in medium-term earnings, in our view; our 2013E – 2015E EPSare C$1.73, C$1.69, C$1.62. However, with C$4.1 bln in available capital,including a C$1.0 bln shelf filing in May 2012, we think Cameco may be gearingupfor an acquisition that could solve this problem.ValuationOur $28.00 target is based on a 50/50 weighting of (i) a 1.3x P/NAV applied tothe project component of our C$19.50 NAVPS (8%) and (ii) a 14x P/CF appliedto our C$2.26 2013E CFPS. Please see our Valuation & Recommendationsection for further details.EPS 1Q 2Q 3Q 4Q Full Revenue NAVPSMar Jun Sep Dec Year (mln)2011A C$0.23 C$0.17 C$0.26 C$0.62 C$1.28 C$2,384Old 2012E 0.31A NA NA NA NA NA NANew 2012E 0.31A 0.27 0.29 0.38 1.24 2,372 19.50Old 2013E NA NA NA NA NA NA NANew 2013E 0.36 0.45 0.41 0.51 1.73 2,653 NASource: Raymond James Ltd., Thomson OneCompany ReportRating & TargetOutperform 2Target Price (6-12 mos): Old: UR New: C$28.00Current Price ( Jul-18-12 )C$22.34Total Return to Target 25%52-Week RangeC$27.05 - C$17.25Market DataMarket Capitalization (mln)C$8,830Current Net Debt (mln) C$214Enterprise Value (mln)C$9,044Shares Outstanding (mln, basic) 395.310 Day Avg Daily Volume (000s) 901Dividend/YieldC$0.40/1.8%Key Financial Metrics2011A 2012E 2013EP/E17.4x 18.0x 12.9xP/NAV1.2x NACFPSOld C$1.94 NA NANew C$1.94 C$1.67 C$2.26Working Capital (mln)Old C$1,877.3 NA NANew C$1,877.3 C$1,445.8 C$1,645.7Capex (mln)Old C$(647.2) NA NANew C$(647.2) C$(635.3) C$(485.9)Long Term Debt (mln)Old C$932.3 NA NANew C$932.3 C$907.9 C$857.9Production (Mlbs)Old 22.4 NA NANew 22.4 21.8 22.6Cash Costs (US$/lb)Old US$25.0 NA NANew US$25.0 US$28.8 US$30.1Company DescriptionOne of the largest, highest-grade & lowest-costuranium producers globally. Cameco is verticallyintegrated via fuel services and electricity generation,adding exposure to the recovering nuclear industry.Raymond James Ltd. | 2200 – 925 West Georgia Street | Vancouver BC Canada V6C 3L2
- Page 1 and 2: Mining & Natural ResourcesDavid Sad
- Page 3 and 4: Uranium Canada Research | Page 3 of
- Page 5 and 6: Uranium Canada Research | Page 5 of
- Page 7 and 8: Uranium Canada Research | Page 7 of
- Page 9 and 10: Uranium Canada Research | Page 9 of
- Page 11 and 12: Uranium Canada Research | Page 11 o
- Page 13 and 14: Uranium Canada Research | Page 13 o
- Page 15 and 16: Uranium Canada Research | Page 15 o
- Page 17 and 18: Uranium Canada Research | Page 17 o
- Page 19 and 20: Uranium Canada Research | Page 19 o
- Page 21 and 22: Uranium Canada Research | Page 21 o
- Page 26: Canada Research | Page 26 of 87Uran
- Page 30 and 31: Canada Research | Page 30 of 87Uran
- Page 32 and 33: Canada Research | Page 32 of 87Uran
- Page 34 and 35: Canada Research | Page 34 of 87Uran
- Page 36 and 37: Canada Research | Page 36 of 87Uran
- Page 38 and 39: Canada Research | Page 38 of 87Uran
- Page 40 and 41: Canada Research | Page 40 of 87Uran
- Page 42 and 43: Canada Research | Page 42 of 87Uran
- Page 44 and 45: Canada Research | Page 44 of 87Uran
- Page 46 and 47: Canada Research | Page 46 of 87Uran
- Page 48 and 49: Canada Research | Page 48 of 87Uran
- Page 50 and 51: Canada Research | Page 50 of 87Uran
- Page 52 and 53: Canada Research | Page 52 of 87Uran
- Page 54 and 55: Canada Research | Page 54 of 87Uran
- Page 56 and 57: Canada Research | Page 56 of 87Uran
- Page 58 and 59: Canada Research | Page 58 of 87Uran
- Page 60 and 61: Canada Research | Page 60 of 87Uran
- Page 62 and 63: Canada Research | Page 62 of 87Uran
- Page 64 and 65: Canada Research | Page 64 of 87Uran
- Page 66 and 67: Canada Research | Page 66 of 87Uran
- Page 68 and 69: Canada Research | Page 68 of 87Uran
- Page 70 and 71: Canada Research | Page 70 of 87Uran
- Page 72 and 73: Canada Research | Page 72 of 87Uran
<strong>Uranium</strong> Canada Research | Page 25 of 87Cameco Corp. July 26, 2012CCO-TSX | CCJ-NYSEDavid Sadowski | 604.659.8255 | david.sadowski@raymondjames.caMining | <strong>Uranium</strong>Top Dog Should Go ShoppingEventWe are resuming research coverage of Cameco Corp. with a $28.00 target <strong>and</strong>an Outperform rating.RecommendationWe recommend Cameco on its top producer status, low cost organic growth insafe jurisdictions, healthy balance sheet, vertical integration, <strong>and</strong> dividend.AnalysisTop Dog. In 2011A, Cameco had the highest production of publicly-listeduranium miners, with 22.4 Mlbs U3O8 coming from a suite of five high-qualitymines in largely low-risk jurisdictions. The company’s purchase program, whichincludes the low cost HEU agreement, elevated sales to 32.9 Mlbs. We estimatecash costs of US$25/lb were in the lowest quartile globally.Low Cost Production Growth. Guidance is to reach 40 Mlbs/year by 2018 viaexpansion at producing mines <strong>and</strong> development of new ones, including 50%-owned Cigar Lake, Saskatchewan, the biggest undeveloped mine in the world at18 Mlbs/year nameplate. We see timely start-up in 4Q13E as critical for Cameco.Inkai (Kazakhstan), Millennium (Canada), <strong>and</strong> US ISR should also bolster growth.At ramped rates, we see overall cash costs remaining low at US$31/lb.Lower Risk Exposure. We view Cameco as one of the lowest-risk ways to gainexposure to uranium. Fuel services <strong>and</strong> electricity business arms contributed 20%of gross profit in 2011A <strong>and</strong> the company targets a 40:60 fixed to market-relatedcontract pricing mix, a higher ratio than its peers. These aspects reduce thecompany’s exposure to any decrease in uranium prices, albeit, by the samemeasure, dampen the impact of price increases. Since Jan-2008, Cameco shareshave traded at a 0.56 correlation with U3O8 spot prices (vs. <strong>Uranium</strong> One at 0.78).M&A Could Solve Muted Earnings Growth. Expiry of the lucrative Russian HEUdeal in 2013 <strong>and</strong> likely protracted Cigar ramp-up put the company at risk oflimited growth in medium-term earnings, in our view; our 2013E – 2015E EPSare C$1.73, C$1.69, C$1.62. However, with C$4.1 bln in available capital,including a C$1.0 bln shelf filing in May 2012, we think Cameco may be gearingupfor an acquisition that could solve this problem.ValuationOur $28.00 target is based on a 50/50 weighting of (i) a 1.3x P/NAV applied tothe project component of our C$19.50 NAVPS (8%) <strong>and</strong> (ii) a 14x P/CF appliedto our C$2.26 2013E CFPS. Please see our Valuation & Recommendationsection for further details.EPS 1Q 2Q 3Q 4Q Full Revenue NAVPSMar Jun Sep Dec Year (mln)2011A C$0.23 C$0.17 C$0.26 C$0.62 C$1.28 C$2,384Old 2012E 0.31A NA NA NA NA NA NANew 2012E 0.31A 0.27 0.29 0.38 1.24 2,372 19.50Old 2013E NA NA NA NA NA NA NANew 2013E 0.36 0.45 0.41 0.51 1.73 2,653 NASource: Raymond James Ltd., Thomson OneCompany ReportRating & TargetOutperform 2Target Price (6-12 mos): Old: UR New: C$28.00Current Price ( Jul-18-12 )C$22.34Total Return to Target 25%52-Week RangeC$27.05 - C$17.25Market DataMarket Capitalization (mln)C$8,830Current Net Debt (mln) C$214Enterprise Value (mln)C$9,044Shares Outst<strong>and</strong>ing (mln, basic) 395.310 Day Avg Daily Volume (000s) 901Dividend/YieldC$0.40/1.8%Key Financial Metrics2011A 2012E 2013EP/E17.4x 18.0x 12.9xP/NAV1.2x NACFPSOld C$1.94 NA NANew C$1.94 C$1.67 C$2.26Working Capital (mln)Old C$1,877.3 NA NANew C$1,877.3 C$1,445.8 C$1,645.7Capex (mln)Old C$(647.2) NA NANew C$(647.2) C$(635.3) C$(485.9)Long Term Debt (mln)Old C$932.3 NA NANew C$932.3 C$907.9 C$857.9Production (Mlbs)Old 22.4 NA NANew 22.4 21.8 22.6Cash Costs (US$/lb)Old US$25.0 NA NANew US$25.0 US$28.8 US$30.1Company DescriptionOne of the largest, highest-grade & lowest-costuranium producers globally. Cameco is verticallyintegrated via fuel services <strong>and</strong> electricity generation,adding exposure to the recovering nuclear industry.Raymond James Ltd. | 2200 – 925 West Georgia Street | Vancouver BC Canada V6C 3L2