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 3,005 - -
Change - -9.24% 62.1% 12.72% 40.19% -7.99% - -
Enterprise Value (EV) 1 1,341 1,216 1,936 2,221 3,412 3,263 3,478 3,613
Change - -9.29% 59.15% 14.75% 53.63% -4.38% 6.6% 3.87%
P/E 87x 77.5x 23.2x -26.1x -15.2x -25.3x -38.2x 23.6x
PBR - - - - - - - -
PEG - - 0x 0x -0x 0.6x 1.1x -0x
Capitalization / Revenue 70.2x 75.2x 1,114x 579x 664x 145x 105x 10.6x
EV / Revenue 67x 71.8x 1,044x 552x 694x 157x 121x 12.7x
EV / EBITDA -88.2x -42.2x -55.9x -26.3x -78.3x -62x -116x 9.9x
EV / EBIT 62.2x 68.2x 20.9x -23.5x -55.6x -57.2x -69.1x 64.5x
EV / FCF - -34.7x -57.1x -46.2x -28.8x -11.7x -13.9x -23.6x
FCF Yield - -2.88% -1.75% -2.16% -3.48% -8.54% -7.21% -4.24%
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 3.320 3.320 3.320
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.($)
79.94x15.52x28.87x0.2% 38.32B
55.76x - - - 18.43B
12.91x3.45x6.5x3.32% 17.08B
-62.48x - -76.98x - 5.88B
-45.45x62.89x-45.32x - 4.38B
49.43x8.34x72.55x-.--% 2.77B
41.98x6.04x19.51x-.--% 2.64B
-40.86x24.53x-67.4x - 2.49B
-26.35x163.48x-64.43x - 2.19B
Average 7.21x 40.61x -15.84x 0.88% 10.46B
Weighted average by Cap. 40.71x 19.86x 6.73x 1.06%

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.