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 3,340 - -
Change - -9.24% 62.1% 12.72% 40.19% 2.27% - -
Enterprise Value (EV) 1 1,341 1,216 1,936 2,221 3,412 3,598 3,813 3,948
Change - -9.29% 59.15% 14.75% 53.63% 5.43% 5.99% 3.53%
P/E 87x 77.5x 23.2x -26.1x -15.2x -28.1x -42.5x 26.3x
PBR - - - - - - - -
PEG - - 0x 0x -0x 0.6x 1.3x -0x
Capitalization / Revenue 70.2x 75.2x 1,114x 579x 664x 161x 117x 11.7x
EV / Revenue 67x 71.8x 1,044x 552x 694x 174x 133x 13.9x
EV / EBITDA -88.2x -42.2x -55.9x -26.3x -78.3x -68.4x -127x 10.8x
EV / EBIT 62.2x 68.2x 20.9x -23.5x -55.6x -63.1x -75.8x 70.5x
EV / FCF - -34.7x -57.1x -46.2x -28.8x -12.9x -15.2x -25.8x
FCF Yield - -2.88% -1.75% -2.16% -3.48% -7.74% -6.58% -3.88%
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 3.690 3.690 3.690
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.($)
75.93x15.23x28.19x0.21% 37.85B
56.28x - - - 18.57B
12.52x3.39x6.4x3.27% 17.32B
-64.78x - -81.77x - 6.13B
-53.24x72.33x-50.57x - 4.68B
47.15x6.79x20.44x-.--% 2.97B
49.31x8.55x76.62x-.--% 2.85B
-45.14x26.59x-73.06x - 2.77B
-28.1x173.52x-68.57x - 2.35B
Average 5.55x 43.77x -17.79x 0.87% 10.61B
Weighted average by Cap. 37.48x 21.19x 4.62x 1.06%

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. DNN Stock
  5. Valuation Denison Mines Corp.