As of 2025-09-17, the Intrinsic Value of Waraba Gold Ltd (WBGD.CN) is -0.02 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 -310.36%.
Based on its market price of 0.01 CAD and our intrinsic valuation, Waraba Gold Ltd (WBGD.CN) is overvalued by 310.36%.
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 | -0.02 - -0.02 | -0.02 | -310.36% |
| P/E | (0.04) - (0.05) | (0.04) | -537.5% |
| DDM - Stable | (0.06) - (0.93) | (0.50) | -5063.9% |
| DDM - Multi | (0.08) - (0.92) | (0.15) | -1616.0% |
| Market Cap (mil) | 2.44 |
| Beta | 1.60 |
| Outstanding shares (mil) | 243.60 |
| Enterprise Value (mil) | 2.77 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.48% |
| Cost of Debt | 5.00% |
| WACC | 5.08% |