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 3,648 - -
Change - -9.24% 62.1% 12.72% 40.19% 11.69% - -
Enterprise Value (EV) 1 1,341 1,216 1,936 2,221 3,412 3,906 4,121 4,256
Change - -9.29% 59.15% 14.75% 53.63% 14.45% 5.52% 3.26%
P/E 87x 77.5x 23.2x -26.1x -15.2x -30.7x -46.4x 28.7x
PBR - - - - - - - -
PEG - - 0x 0x -0x 0.7x 1.4x -0x
Capitalization / Revenue 70.2x 75.2x 1,114x 579x 664x 176x 104x 12.8x
EV / Revenue 67x 71.8x 1,044x 552x 694x 188x 117x 15x
EV / EBITDA -88.2x -42.2x -55.9x -26.3x -78.3x -74.4x -136x 14.2x
EV / EBIT 62.2x 68.2x 20.9x -23.5x -55.6x -68.5x -81.9x 76x
EV / FCF - -34.7x -57.1x -46.2x -28.8x -14x -16.4x -27.8x
FCF Yield - -2.88% -1.75% -2.16% -3.48% -7.13% -6.09% -3.6%
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 35.14 284.4
EBITDA 1 -15.2 -28.83 -34.6 -84.57 -43.58 -52.47 -30.2 299.1
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 4.030 4.030 4.030
Nbr of stocks (in thousands) 807,362 822,605 890,860 892,618 897,291 905,216 - -
Announcement Date 03/03/22 10/03/23 29/02/24 14/03/25 11/03/26 - - -
1CAD in Million2CAD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
13.59x3.69x6.95x3.01% 18.35B
-68.08x - -87.56x - 6.59B
46.14x7.57x21.45x-.--% 3.31B
-51.64x29.7x-81.61x - 3.24B
-31.9x188.29x-80.26x - 2.73B
-120.94x949.44x-68.14x-.--% 990M
-151.57x - -97.27x-.--% 581M
Average -52.06x 235.74x -55.21x 0.75% 5.11B
Weighted average by Cap. -14.21x 57.42x -27.55x 2.38%

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.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!