stockrow
Friday 6 November 2026
Export NXE’s income statement to Excel — free account
NexGen Energy
- EPS
- +180.0%
- Free cash flow
- −102.1%
- Total debt
- +25.2%
Quarter to June 2026, against a year earlier
8.00
0.00
0.00%
Follow NXE
Alert me
Target Price Range
Analyst price targets
Free accountTen years at a glance
| Ten-year view | Analyst estimates Powerpack | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Group | Line | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM Jun ’26 | Trend | 10 yrs | 2026e | 2027e | 2028e | Next 3/yr |
| Income, $m | ||||||||||||||||||
| Income, $m | Revenue | — | — | — | — | — | — | — | — | — | — | — | — | 1 | — | — | — | |
| Gross margin, % | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | — | — | — | 0.00 | 0.0 pt | ||||||
| EBT | (13) | (44) | 1 | (12) | (85) | (100) | (47) | 51 | (60) | (212) | (184) | +36.3% | ||||||
| EBT margin, % | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.0 pt | ||||||
| Net income | (13) | (44) | 1 | (12) | (85) | (101) | (46) | 52 | (57) | (222) | (181) | +36.8% | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | n/m | |||||
| Earnings | (0.04) | (0.13) | 0.01 | (0.03) | (0.22) | (0.21) | (0.09) | 0.12 | (0.10) | (0.38) | (0.31) | +27.0% | ||||||
| Cash flow | (0.02) | (0.03) | (0.02) | (0.03) | (0.02) | (0.03) | (0.03) | (0.08) | (0.03) | (0.06) | (0.06) | +12.4% | ||||||
| Capex | (0.11) | (0.09) | (0.08) | (0.12) | (0.04) | (0.08) | (0.11) | (0.17) | (0.17) | (0.23) | (0.30) | +8.2% | ||||||
| Free cash flow | (0.13) | (0.12) | (0.10) | (0.15) | (0.06) | (0.11) | (0.14) | (0.25) | (0.20) | (0.28) | (0.36) | +9.0% | ||||||
| Book value | 0.30 | 0.36 | 0.41 | 0.40 | 0.24 | 0.80 | 0.73 | 1.22 | 1.55 | 2.23 | 2.00 | +25.0% | ||||||
| Shares, m | 300 | 322 | 346 | 355 | 371 | 459 | 480 | 498 | 555 | 588 | 622 | +7.8% | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | — | — | — | — | — | — | — | — | — | — | 0 | — | |||||
| P/S | — | — | — | — | — | — | — | — | — | — | 0 | — | ||||||
| P/B | — | — | — | — | — | — | — | — | — | — | 0 | — | ||||||
| EV/Sales | — | — | — | — | — | — | — | — | — | — | 0 | — | ||||||
| EV/FCF | — | — | — | — | — | — | — | — | — | — | 0 | — | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | (6) | (9) | (7) | (10) | (8) | (13) | (16) | (39) | (18) | (34) | (40) | +21.1% | |||||
| Capex | (33) | (29) | (29) | (43) | (14) | (37) | (52) | (86) | (95) | (133) | (197) | +16.6% | ||||||
| Free cash flow | (39) | (38) | (36) | (53) | (22) | (51) | (68) | (125) | (113) | (167) | (237) | +17.4% | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | 58 | 125 | 92 | 37 | 51 | 164 | 98 | 207 | 11 | 370 | 225 | +22.8% | |||||
| Net debt | (6) | 5 | 10 | 51 | 115 | (110) | (46) | (98) | (15) | (385) | (259) | +59.2% | ||||||
| Shareholders’ equity | 90 | 114 | 140 | 140 | 89 | 368 | 350 | 607 | 860 | 1,311 | 1,332 | +34.7% | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | (6.32) | (21.91) | 0.70 | (4.79) | (32.59) | (27.04) | (10.09) | 10.21 | (5.79) | (14.88) | (12.46) | (8.6) pt | |||||
| ROIC | (8.13) | (7.19) | (8.31) | (6.28) | (5.41) | (9.90) | (9.44) | (7.70) | (4.22) | (4.34) | (4.64) | +3.8 pt | ||||||
| ROE | (12.83) | (42.32) | 1.37 | (8.34) | (71.46) | (41.57) | (12.12) | 12.50 | (7.71) | (20.41) | (17.68) | (7.6) pt | ||||||
| People | ||||||||||||||||||
| People | Employees | 22 | 24 | 32 | 42 | 32 | 43 | 56 | 77 | 133 | 142 | — | +23.0% | |||||
| Revenue/emp, $m | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | — | n/m | ||||||
Negative figures in brackets.
estimates
NexGen Energy vs peers in Uranium (Q) = latest quarter vs a year earlier
| Company | Market cap | P/E | Fwd P/E | Revenue growth (Q) | EPS growth (Q) | FCF growth (Q) | Gross margin (Q) | EBIT margin (Q) | Compare |
|---|---|---|---|---|---|---|---|---|---|
| NXE NexGen Energy | $5.3B | — (loss-making) | — | — | n/m | −102.12% (below 0%: shrinking) | 0.00% | 0.00% | |
| UEC Uranium Energy Corp. | $3.2B | — (loss-making) | — (loss-making) | −0.22% (below 0%: shrinking) | n/m | +56.73% (above 0%: growing) | 40.28% | (228.60%) | Compare |
| DNN Denison Mine Corp | $1.9B | — (loss-making) | — | −43.62% (below 0%: shrinking) | +100.00% (above 0%: growing) | −70.02% (below 0%: shrinking) | (82.35%) | 3,725.65% | Compare |
| LEU Centrus Energy Corp. | $1.8B | 23.3× | 41.0× | −25.90% (below 0%: shrinking) | +628.57% (above 0%: growing) | −2,310.53% (below 0%: shrinking) | (19.10%) | (53.51%) | Compare |
| UUUU Energy Fuels Inc | $1.8B | — (loss-making) | — | +64.77% (above 0%: growing) | n/m | +50.27% (above 0%: growing) | 61.26% | (86.75%) | Compare |
| UROY Uranium Royalty Corp. | $1.1B | 7.4× | — | +112.86% (above 0%: growing) | +1,198.70% (above 0%: growing) | +133.85% (above 0%: growing) | 33.70% | 31.74% | Compare |
| ISOU IsoEnergy Ltd. | $514.9M | — (loss-making) | — | — | n/m | +23.93% (above 0%: growing) | — | 0.00% | Compare |
| EU enCore Energy Corp. | $122.7M | — (loss-making) | — (loss-making) | +328.38% (above 0%: growing) | n/m | −56.99% (below 0%: shrinking) | (16.41%) | (187.91%) | Compare |
| NUCL Eagle Nuclear Energy Corp. | $119.0M | — (loss-making) | — | — | n/m | −82.17% (below 0%: shrinking) | — | 0.00% | Compare |
| Median of peers | $1.4B | — | — | +32.28% | +628.57% | −16.53% | 8.65% | (26.75%) |