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 3,032 - -
Change - -9.24% 62.1% 12.72% 40.19% -7.15% - -
Enterprise Value (EV) 1 1,341 1,216 1,936 2,221 3,412 3,290 3,505 3,640
Change - -9.29% 59.15% 14.75% 53.63% -3.59% 6.55% 3.84%
P/E 87x 77.5x 23.2x -26.1x -15.2x -25.5x -38.6x 23.9x
PBR - - - - - - - -
PEG - - 0x 0x -0x 0.6x 1.1x -0x
Capitalization / Revenue 70.2x 75.2x 1,114x 579x 664x 146x 106x 10.7x
EV / Revenue 67x 71.8x 1,044x 552x 694x 159x 122x 12.8x
EV / EBITDA -88.2x -42.2x -55.9x -26.3x -78.3x -62.5x -117x 9.97x
EV / EBIT 62.2x 68.2x 20.9x -23.5x -55.6x -57.7x -69.6x 65x
EV / FCF - -34.7x -57.1x -46.2x -28.8x -11.8x -14x -23.8x
FCF Yield - -2.88% -1.75% -2.16% -3.48% -8.47% -7.16% -4.21%
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 20.73 28.67 284.4
EBITDA 1 -15.2 -28.83 -34.6 -84.57 -43.58 -52.61 -30.03 365.1
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 3.350 3.350 3.350
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
73.82x14.31x26.46x0.22% 35.38B
54.02x - - - 17.85B
12.48x3.33x6.29x3.43% 16.49B
-57.34x - -70.4x - 5.39B
-39.63x54.09x-38.98x - 3.82B
43.82x7.68x66.77x-.--% 2.45B
40.42x5.31x19.44x-.--% 2.28B
-32.93x21.25x-58.4x - 2.08B
-23.45x146.89x-57.89x - 1.95B
Average 7.91x 36.12x -13.34x 0.91% 9.74B
Weighted average by Cap. 38.85x 17.53x 6.95x 1.14%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Denison Mines Corp.

Historical PBR trend

Valuation ratios - PBR - Denison Mines Corp.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Denison Mines Corp.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Denison Mines Corp.

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