As of 2025-12-24, the Intrinsic Value of Waraba Gold Ltd (WBGD.CN) is -0.55 CAD. This WBGD.CN valuation is based on the model Peter Lynch Fair Value. With the current market price of 0.10 CAD, the upside of Waraba Gold Ltd is -676.29%.
Based on its market price of 0.10 CAD and our intrinsic valuation, Waraba Gold Ltd (WBGD.CN) is overvalued by 676.29%.
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 | -0.55 - -0.55 | -0.55 | -676.29% |
| P/E | (1.13) - (3.45) | (1.52) | -1696.3% |
| DDM - Stable | (1.37) - (99.04) | (50.20) | -52946.5% |
| DDM - Multi | (1.72) - (98.70) | (3.42) | -3699.2% |
| Market Cap (mil) | 0.89 |
| Beta | -0.97 |
| Outstanding shares (mil) | 9.36 |
| Enterprise Value (mil) | 1.23 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.84% |
| Cost of Debt | 5.00% |
| WACC | 5.27% |