investorscraft@gmail.com

Intrinsic ValueDenison Mines Corp. (DML.TO)

Previous Close$5.38
Intrinsic Value
Upside potential
Previous Close
$5.38

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Denison Mines Corp. is a uranium-focused exploration and development company with a strategic presence in Canada's prolific Athabasca Basin. The company's core revenue model hinges on advancing its flagship Wheeler River project, one of the highest-grade uranium deposits globally, while leveraging its 95% ownership stake. Denison operates in a niche but geopolitically significant sector, where demand is driven by nuclear energy adoption and uranium supply constraints. Its market position is strengthened by its high-quality asset base in a stable jurisdiction, positioning it as a potential future supplier in a tightening uranium market. The company’s focus on low-cost, high-margin projects aligns with long-term industry trends favoring sustainable and secure uranium sources. Unlike diversified miners, Denison’s pure-play uranium strategy allows it to capitalize on sector-specific growth drivers, though it remains exposed to uranium price volatility and permitting risks.

Revenue Profitability And Efficiency

Denison reported minimal revenue of CAD 4.0 million in the latest period, reflecting its pre-production stage, while net losses widened to CAD 91.1 million. Negative operating cash flow (CAD 40.4 million) and capital expenditures (CAD 7.7 million) underscore its focus on project development rather than near-term profitability. The lack of operating income is typical for exploration-stage firms in the uranium sector.

Earnings Power And Capital Efficiency

The company’s diluted EPS of CAD -0.10 highlights its current earnings deficit, common for developers investing heavily in resource definition. With no debt and CAD 108.5 million in cash, Denison maintains a clean balance sheet, allowing it to fund Wheeler River’s advancement without near-term dilution risks. Capital efficiency metrics remain secondary to project milestones at this stage.

Balance Sheet And Financial Health

Denison’s debt-free structure and robust cash reserves (CAD 108.5 million) provide ample liquidity to sustain operations. The absence of leverage reduces financial risk, though future project financing may require equity raises or strategic partnerships. Its CAD 2.1 billion market cap reflects investor confidence in Wheeler River’s potential rather than current financial metrics.

Growth Trends And Dividend Policy

Growth is tied to Wheeler River’s development timeline, with no near-term revenue expected. The company does not pay dividends, reinvesting all capital into exploration and feasibility studies. Uranium price trends and regulatory approvals will dictate the pace of future production and cash flow generation.

Valuation And Market Expectations

Denison’s valuation hinges on uranium sector sentiment and Wheeler River’s progress, evidenced by its high beta (1.89). The market prices in long-term uranium demand growth, though the lack of current earnings makes traditional valuation metrics less relevant. Its premium reflects scarcity value among high-grade uranium developers.

Strategic Advantages And Outlook

Denison’s key advantage lies in Wheeler River’s tier-one asset quality and jurisdiction. Uranium market tailwinds—including nuclear energy’s role in decarbonization—support its strategic positioning. Risks include permitting delays and uranium price cyclicality, but successful project execution could establish Denison as a mid-tier producer in a supply-constrained market.

Sources

Company filings, TSX disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount