Company Valuation: Denison Mines Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,405 1,275 2,067 2,330 3,266 4,028 - -
Change - -9.24% 62.1% 12.72% 40.19% 23.33% - -
Enterprise Value (EV) 1 1,341 1,216 1,936 2,221 3,412 4,286 4,501 4,636
Change - -9.29% 59.15% 14.75% 53.63% 25.59% 5.03% 2.99%
P/E 87x 77.5x 23.2x -26.1x -15.2x -33.9x -51.2x 31.7x
PBR - - - - - - - -
PEG - - 0x 0x -0x 0.7x 1.5x -0x
Capitalization / Revenue 70.2x 75.2x 1,114x 579x 664x 177x 115x 14.4x
EV / Revenue 67x 71.8x 1,044x 552x 694x 189x 129x 16.6x
EV / EBITDA -88.2x -42.2x -55.9x -26.3x -78.3x -84.9x -151x 15.7x
EV / EBIT 62.2x 68.2x 20.9x -23.5x -55.6x -75.2x -89.4x 82.8x
EV / FCF - -34.7x -57.1x -46.2x -28.8x -15.4x -18x -116x
FCF Yield - -2.88% -1.75% -2.16% -3.48% -6.48% -5.56% -0.86%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.02 0.02 0.1 -0.1 -0.24 -0.1313 -0.0869 0.1404
Distribution rate - - - - - - - -
Net sales 1 20 16.94 1.855 4.023 4.918 22.72 34.94 279.4
EBITDA 1 -15.2 -28.83 -34.6 -84.57 -43.58 -50.47 -29.87 294.9
EBIT 1 21.57 17.83 92.48 -94.5 -61.35 -57 -50.33 56
Net income 1 18.98 14.35 90.38 -91.12 -217.3 -105.4 -82.92 49
Net Debt 1 -64 -58.72 -131.1 -108.5 146.2 257.5 473 607.5
Reference price 2 1.740 1.550 2.320 2.610 3.640 4.450 4.450 4.450
Nbr of stocks (in thousands) 807,362 822,605 890,860 892,618 897,291 905,216 - -
Announcement Date 3/3/22 3/10/23 2/29/24 3/14/25 3/11/26 - - -
1CAD in Million2CAD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
14.85x3.83x7.36x2.87% 19.08B
-72.69x - -89.27x - 6.84B
50.07x8.24x23.67x-.--% 3.58B
-56.81x32.18x-88.44x - 3.57B
-30.34x187.97x-84.92x - 2.91B
-131.62x1044.4x-74.95x-.--% 1.08B
-156.45x348285.06x-100.71x-.--% 593M
Average -54.71x 58,260.28x -58.18x 0.72% 5.38B
Weighted average by Cap. -14.88x 6,764.57x -28.92x 2.25%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. DML Stock
  4. IUQ Stock
  5. Valuation Denison Mines Corp.