As of 2024-12-14, the Intrinsic Value of Waraba Gold Ltd (WBGD.CN) is
-0.06 CAD. This WBGD.CN valuation is based on the model Peter Lynch Fair Value.
With the current market price of 0.01 CAD, the upside of Waraba Gold Ltd is
-713.53%.
Note: result may not be accurate due to the invalid valuation result of Peter Lynch's fair value model.
-0.06 CAD
Intrinsic Value
WBGD.CN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| Fair Value |
-0.06 - -0.06 |
-0.06 |
-713.53% |
| DDM - Stable |
(0.11) - (0.59) |
(0.35) |
-3638.0% |
| DDM - Multi |
(0.07) - (0.30) |
(0.12) |
-1265.0% |
WBGD.CN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1.62 |
| Beta |
-20.88 |
| Outstanding shares (mil) |
162.40 |
| Enterprise Value (mil) |
1.38 |
| Market risk premium |
5.10% |
| Cost of Equity |
7.97% |
| Cost of Debt |
5.00% |
| WACC |
5.83% |