As of 2025-07-04, the Intrinsic Value of Waraba Gold Ltd (WBGD.CN) is -0.03 CAD. This WBGD.CN valuation is based on the model Peter Lynch Fair Value. With the current market price of 0.02 CAD, the upside of Waraba Gold Ltd is -295.14%.
Based on its market price of 0.02 CAD and our intrinsic valuation, Waraba Gold Ltd (WBGD.CN) is overvalued by 295.14%.
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 | -0.03 - -0.03 | -0.03 | -295.14% |
| P/E | (0.03) - (0.05) | (0.04) | -369.3% |
| DDM - Stable | (0.11) - 0.81 | 0.35 | 2241.5% |
| DDM - Multi | (0.12) - 0.66 | (0.28) | -1979.5% |
| Market Cap (mil) | 3.25 |
| Beta | 1.03 |
| Outstanding shares (mil) | 216.54 |
| Enterprise Value (mil) | 3.23 |
| Market risk premium | 5.10% |
| Cost of Equity | 5.51% |
| Cost of Debt | 5.00% |
| WACC | 4.60% |