As of 2025-05-15, the Intrinsic Value of Warrior Gold Inc (WAR.V) is -0.19 CAD. This WAR.V valuation is based on the model Peter Lynch Fair Value. With the current market price of 0.17 CAD, the upside of Warrior Gold Inc is -209.59%.
Based on its market price of 0.17 CAD and our intrinsic valuation, Warrior Gold Inc (WAR.V) is overvalued by 209.59%.
Note: result may not be accurate due to the invalid valuation result of Peter Lynch's fair value model.
| Range | Selected | Upside | |
| a | |||
| Fair Value | -0.19 - -0.19 | -0.19 | -209.59% |
| P/E | (0.27) - (0.29) | (0.29) | -271.5% |
| DDM - Stable | (0.31) - (2.34) | (1.33) | -879.5% |
| DDM - Multi | (0.37) - (2.22) | (0.64) | -477.4% |
| Market Cap (mil) | 5.36 |
| Beta | 0.49 |
| Outstanding shares (mil) | 31.53 |
| Enterprise Value (mil) | 5.11 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.86% |
| Cost of Debt | 5.00% |
| WACC | 8.84% |