investorscraft@gmail.com

Intrinsic ValueDenison Mines Corp. (0URY.L)

Previous Close£5.41
Intrinsic Value
Upside potential
Previous Close
£5.41

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 exploration and development company focused on high-grade uranium projects in Canada, primarily within the prolific Athabasca Basin. The company’s flagship asset, the Wheeler River project, represents one of the largest undeveloped uranium deposits in the region, positioning Denison as a key player in the future supply of nuclear fuel. With a 95% ownership stake in Wheeler River, Denison leverages its technical expertise and strategic partnerships to advance the project through feasibility studies and permitting. The company operates in a niche but critical segment of the energy sector, catering to utilities and governments seeking long-term uranium supply for nuclear power generation. As global demand for clean energy intensifies, Denison’s focus on low-cost, high-grade uranium deposits enhances its competitive positioning. The firm’s business model hinges on advancing its projects to production-ready status, potentially through joint ventures or direct development, capitalizing on rising uranium prices driven by decarbonization trends.

Revenue Profitability And Efficiency

Denison Mines reported modest revenue of CAD 4.0 million, primarily from uranium sales and services, but posted a net loss of CAD 91.1 million, reflecting the capital-intensive nature of exploration and pre-development activities. The negative operating cash flow of CAD 40.4 million underscores the company’s investment phase, with limited near-term profitability as it advances its projects. Capital expenditures of CAD 7.7 million indicate ongoing development efforts, particularly at Wheeler River.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -CAD 0.10 highlights its current lack of earnings power, typical of pre-production mining firms. With no debt and CAD 108.5 million in cash, Denison maintains a clean balance sheet, allowing it to fund exploration without leverage. However, the absence of operating income suggests reliance on external financing or strategic partnerships to sustain long-term project development.

Balance Sheet And Financial Health

Denison’s financial health is supported by a strong liquidity position, with CAD 108.5 million in cash and no debt, providing flexibility to navigate the capital-intensive uranium development cycle. The firm’s equity-heavy structure mitigates financial risk, though its ability to secure additional funding or advance Wheeler River toward production will be critical to sustaining operations.

Growth Trends And Dividend Policy

Denison’s growth trajectory is tied to the development of Wheeler River, with progress dependent on permitting, feasibility studies, and uranium market conditions. The company does not pay dividends, reinvesting all capital into exploration and project advancement. Long-term growth potential hinges on uranium price recovery and successful project execution.

Valuation And Market Expectations

With a market cap of CAD 2.02 billion, Denison trades at a premium reflective of its high-grade uranium assets and leverage to rising uranium prices. The beta of 1.89 indicates significant volatility, aligning with the speculative nature of pre-production mining stocks. Investors appear to price in future uranium demand growth and successful project development.

Strategic Advantages And Outlook

Denison’s strategic advantage lies in its high-quality uranium assets in a stable jurisdiction, coupled with a debt-free balance sheet. The outlook depends on uranium market dynamics and the company’s ability to advance Wheeler River toward production. Successful development could position Denison as a key supplier in the nuclear energy value chain, though execution risks remain.

Sources

Company filings, market data

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