As of 2025-10-24, the Intrinsic Value of Waraba Gold Ltd (WBGD.CN) is -0.40 CAD. This WBGD.CN valuation is based on the model Peter Lynch Fair Value. With the current market price of 0.12 CAD, the upside of Waraba Gold Ltd is -435.62%.
Based on its market price of 0.12 CAD and our intrinsic valuation, Waraba Gold Ltd (WBGD.CN) is overvalued by 435.62%.
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 | -0.40 - -0.40 | -0.40 | -435.62% |
| DDM - Stable | (1.45) - (9.06) | (5.25) | -4479.1% |
| DDM - Multi | (1.83) - (8.86) | (3.04) | -2631.1% |
| Market Cap (mil) | 1.12 |
| Beta | -0.70 |
| Outstanding shares (mil) | 9.36 |
| Enterprise Value (mil) | 1.12 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.18% |
| Cost of Debt | 5.00% |
| WACC | 5.43% |