As of 2025-08-08, the Intrinsic Value of Wesdome Gold Mines Ltd (WDO.TO) is 22.07 CAD. This WDO.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 17.72 CAD, the upside of Wesdome Gold Mines Ltd is 24.60%.
The range of the Intrinsic Value is 16.66 - 33.82 CAD
Based on its market price of 17.72 CAD and our intrinsic valuation, Wesdome Gold Mines Ltd (WDO.TO) is undervalued by 24.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 16.66 - 33.82 | 22.07 | 24.6% |
| DCF (Growth 10y) | 24.94 - 50.34 | 33.00 | 86.2% |
| DCF (EBITDA 5y) | 21.20 - 38.50 | 25.08 | 41.5% |
| DCF (EBITDA 10y) | 28.20 - 51.73 | 34.05 | 92.2% |
| Fair Value | 31.01 - 31.01 | 31.01 | 75.02% |
| P/E | 17.71 - 22.83 | 20.09 | 13.4% |
| EV/EBITDA | 14.15 - 25.22 | 16.48 | -7.0% |
| EPV | 0.20 - (0.09) | 0.05 | -99.7% |
| DDM - Stable | 10.20 - 28.54 | 19.37 | 9.3% |
| DDM - Multi | 16.10 - 35.63 | 22.25 | 25.6% |
| Market Cap (mil) | 2,674.48 |
| Beta | 1.15 |
| Outstanding shares (mil) | 150.93 |
| Enterprise Value (mil) | 2,507.09 |
| Market risk premium | 5.10% |
| Cost of Equity | 9.21% |
| Cost of Debt | 7.03% |
| WACC | 9.21% |