Denarius Metals Corp.

NEOE:DMET Stock Report

Market Cap: CA$135.9m

Denarius Metals Future Growth

Future criteria checks 0/6

We currently don't have sufficient analyst coverage to forecast growth and revenue for Denarius Metals.

Key information

n/a

Earnings growth rate

n/a

EPS growth rate

Metals and Mining earnings growth17.9%
Revenue growth raten/a
Future return on equityn/a
Analyst coverage

None

Last updatedn/a

Recent future growth updates

No updates

Recent updates

Narrative Update • May 30

Valuation Update (May 2026)

Important Valuation Note This is still an aggressive all-project torque model , not a base-case fair value model. Assumption Value Fully diluted shares 344,738,074 Total GEOs used 840,178 GEOs AISC used US$2,482/oz Gold scenarios US$6,000/oz and US$7,000/oz Multiples used 10×, 15×, 20× Scenario A: Gold at US$6,000/oz Item Calculation Value Gold price — US$6,000/oz AISC — US$2,482/oz Margin per GEO 6,000 – 2,482 US$3,518/GEO Total GEOs — 840,178 GEOs Estimated total project FCF 840,178 × 3,518 US$2.956B Valuation at US$6,000/oz Gold Multiple Implied Market Value Value Per Share 10× FCF US$29.56B US$85.76/share 15× FCF US$44.34B US$128.64/share 20× FCF US$59.12B US$171.52/share Scenario B: Gold at US$7,000/oz Item Calculation Value Gold price — US$7,000/oz AISC — US$2,482/oz Margin per GEO 7,000 – 2,482 US$4,518/GEO Total GEOs — 840,178 GEOs Estimated total project FCF 840,178 × 4,518 US$3.796B Valuation at US$7,000/oz Gold Multiple Implied Market Value Value Per Share 10× FCF US$37.96B US$110.13/share 15× FCF US$56.95B US$165.19/share 20× FCF US$75.91B US$220.26/share Valuation Summary Gold Price Total GEOs Used AISC Used Estimated Total FCF 10× FCF/share 15× FCF/share 20× FCF/share US$6,000/oz 840,178 GEOs US$2,482/oz US$2.956B US$85.76 US$128.64 US$171.52 US$7,000/oz 840,178 GEOs US$2,482/oz US$3.796B US$110.13 US$165.19 US$220.26 Using a more conservative LOM AISC assumption of US$2,482/oz , Denarius Metals still shows very large theoretical upside under a high-gold-price scenario.
Narrative Update • Nov 22

Top Risks Assessment

Critical Risks Dilution risk (Highest risks, but their got proven team) Debenture share settlement. Repeated financing rounds.

In this section we usually present revenue and earnings growth projections based on the consensus estimates of professional analysts to help investors understand the company’s ability to generate profit. But as Denarius Metals has not provided enough past data and has no analyst forecast, its future earnings cannot be reliably calculated by extrapolating past data or using analyst predictions.

This is quite a rare situation as 97% of companies covered by SimplyWall St do have past financial data.

Earnings and Revenue Growth Forecasts

NEOE:DMET - Analysts future estimates and past financials data (USD Millions)
DateRevenueEarningsFree Cash FlowCash from OpAvg. No. Analysts
3/31/20265-45-13-5N/A
12/31/20252-31-12-5N/A
9/30/20251-19-12-4N/A
6/30/20250-17-13-4N/A
3/31/2025N/A-3-14-4N/A
12/31/2024N/A-10-16-4N/A
9/30/2024N/A-21-17-4N/A
6/30/2024N/A-13-16-3N/A
3/31/2024N/A-22-18-3N/A
12/31/2023N/A-14-18-3N/A
9/30/2023N/A-10-16-3N/A
6/30/2023N/A-10-15-3N/A
3/31/2023N/A-10-13-3N/A
12/31/2022N/A-7-12-3N/A
9/30/2022N/A-4-12-5N/A
6/30/2022N/A-5-12-6N/A
3/31/2022N/A-8-9-5N/A
12/31/2021N/A-25-7-5N/A
9/30/2021N/A-23-4-3N/A
6/30/2021N/A-23-2-1N/A
3/31/2021N/A-19-1-1N/A

Analyst Future Growth Forecasts

Earnings vs Savings Rate: Insufficient data to determine if DMET's forecast earnings growth is above the savings rate (3%).

Earnings vs Market: Insufficient data to determine if DMET's earnings are forecast to grow faster than the Canadian market

High Growth Earnings: Insufficient data to determine if DMET's earnings are expected to grow significantly over the next 3 years.

Revenue vs Market: Insufficient data to determine if DMET's revenue is forecast to grow faster than the Canadian market.

High Growth Revenue: Insufficient data to determine if DMET's revenue is forecast to grow faster than 20% per year.

Earnings per Share Growth Forecasts

Future Return on Equity

Future ROE: Insufficient data to determine if DMET's Return on Equity is forecast to be high in 3 years time

Discover growth companies

7D

1Y

7D

1Y

7D

1Y

Company Analysis and Financial Data Status

DataLast Updated (UTC time)
Company Analysis2026/07/03 07:44
End of Day Share Price 2026/07/02 00:00
Earnings2026/03/31
Annual Earnings2025/12/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

PackageDataTimeframeExample US Source *
Company Financials10 years
  • Income statement
  • Cash flow statement
  • Balance sheet
Analyst Consensus Estimates+3 years
  • Forecast financials
  • Analyst price targets
Market Prices30 years
  • Stock prices
  • Dividends, Splits and Actions
Ownership10 years
  • Top shareholders
  • Insider trading
Management10 years
  • Leadership team
  • Board of directors
Key Developments10 years
  • Company announcements

* Example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on Github.

Analyst Sources

Denarius Metals Corp. is covered by 0 analysts. 0 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.