Denarius Metals Balance Sheet Health
Financial Health criteria checks 2/6
Denarius Metals has a total shareholder equity of $42.7M and total debt of $69.3M, which brings its debt-to-equity ratio to 162.4%. Its total assets and total liabilities are $129.5M and $86.8M respectively.
Key information
162.39%
Debt to equity ratio
US$69.29m
Debt
| Interest coverage ratio | n/a |
| Cash | US$17.93m |
| Equity | US$42.67m |
| Total liabilities | US$86.79m |
| Total assets | US$129.45m |
Recent financial health updates
Recent updates
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.
Top Risks Assessment
Critical Risks Dilution risk (Highest risks, but their got proven team) Debenture share settlement. Repeated financing rounds.Financial Position Analysis
Short Term Liabilities: DMET's short term assets ($22.6M) do not cover its short term liabilities ($77.4M).
Long Term Liabilities: DMET's short term assets ($22.6M) exceed its long term liabilities ($9.4M).
Debt to Equity History and Analysis
Debt Level: DMET's net debt to equity ratio (120.4%) is considered high.
Reducing Debt: DMET's debt to equity ratio has increased from 0% to 162.4% over the past 5 years.
Balance Sheet
Cash Runway Analysis
For companies that have on average been loss-making in the past, we assess whether they have at least 1 year of cash runway.
Stable Cash Runway: DMET has sufficient cash runway for more than a year based on its current free cash flow.
Forecast Cash Runway: DMET has less than a year of cash runway if free cash flow continues to reduce at historical rates of 21.5% each year
Discover healthy companies
Company Analysis and Financial Data Status
| Data | Last Updated (UTC time) |
|---|---|
| Company Analysis | 2026/06/13 22:22 |
| End of Day Share Price | 2026/06/12 00:00 |
| Earnings | 2026/03/31 |
| Annual Earnings | 2025/12/31 |
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.
| Package | Data | Timeframe | Example US Source * |
|---|---|---|---|
| Company Financials | 10 years |
| |
| Analyst Consensus Estimates | +3 years |
|
|
| Market Prices | 30 years |
| |
| Ownership | 10 years |
| |
| Management | 10 years |
| |
| Key Developments | 10 years |
|
* 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.