Company Valuation: Denison Mines Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 569.2 1,405 1,275 2,067 2,330 3,410 - -
Change - 146.79% -9.24% 62.1% 12.72% 46.36% - -
Enterprise Value (EV) 1 544.2 1,341 1,216 1,936 2,221 3,639 3,707 3,874
Change - 146.36% -9.29% 59.15% 14.75% 63.82% 1.87% 4.51%
P/E ratio -28x 87x 77.5x 23.2x -26.1x -17.5x -58.5x -85.8x
PBR - - - - - - - -
PEG - -1x - 0x 0x -0x 0.8x 2.7x
Capitalization / Revenue 39.5x 70.2x 75.2x 1,114x 579x 505x 213x 178x
EV / Revenue 37.7x 67x 71.8x 1,044x 552x 539x 231x 202x
EV / EBITDA -96x -88.2x -42.2x -55.9x -26.3x -43.9x -95.9x -116x
EV / EBIT -42.5x 62.2x 68.2x 20.9x -23.5x -60.4x -73.9x -88.1x
EV / FCF - - -34.7x -57.1x -46.2x -28x -21.6x -19.7x
FCF Yield - - -2.88% -1.75% -2.16% -3.58% -4.62% -5.08%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.03 0.02 0.02 0.1 -0.1 -0.2167 -0.065 -0.0443
Distribution rate - - - - - - - -
Net sales 1 14.42 20 16.94 1.855 4.023 6.75 16.04 19.14
EBITDA 1 -5.667 -15.2 -28.83 -34.6 -84.57 -82.8 -38.66 -33.3
EBIT 1 -12.81 21.57 17.83 92.48 -94.5 -60.2 -50.15 -43.97
Net income 1 -16.28 18.98 14.35 90.38 -91.12 -194.8 -53.15 -46.68
Net Debt 1 -24.99 -64 -58.72 -131.1 -108.5 229 297 464
Reference price 2 0.840 1.740 1.550 2.320 2.610 3.800 3.800 3.800
Nbr of stocks (in thousands) 677,668 807,362 822,605 890,860 892,618 897,291 - -
Announcement Date 3/4/21 3/3/22 3/10/23 2/29/24 3/14/25 - - -
1CAD in Million2CAD
Estimates

P/E ratio, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-17.54x539.07x-43.95x - 2.46B
13.32x4.29x7.21x4.39% 15.97B
-25.83x - -97.64x - 6.14B
-43.4x69.79x-36.93x - 3.69B
46.28x8.29x22.07x-.--% 2.56B
-152.83x1208.64x-118.48x-.--% 1.12B
-10.43x - - - 531M
-35.76x - -38.03x - 523M
Average -28.27x 366.02x -43.68x 1.46% 4.12B
Weighted average by Cap. -6.84x 117.19x -25.40x 3.57%
See all sector valuations

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. DML Stock
  4. Valuation Denison Mines Corp.