As of 2024-12-14, the Intrinsic Value of Wesdome Gold Mines Ltd (WDO.TO) is
10.25 CAD. This WDO.TO valuation is based on the model Discounted Cash Flows (Growth Exit 10Y).
With the current market price of 13.93 CAD, the upside of Wesdome Gold Mines Ltd is
-26.40%.
The range of the Intrinsic Value is 5.59 - 36.61 CAD
10.25 CAD
Intrinsic Value
WDO.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(6.53) - (1.24) |
(2.05) |
-114.7% |
| DCF (Growth 10y) |
5.59 - 36.61 |
10.25 |
-26.4% |
| DCF (EBITDA 5y) |
7.10 - 18.99 |
12.92 |
-7.3% |
| DCF (EBITDA 10y) |
13.21 - 38.64 |
24.77 |
77.8% |
| Fair Value |
13.56 - 13.56 |
13.56 |
-2.69% |
| P/E |
0.95 - 11.98 |
6.04 |
-56.7% |
| EV/EBITDA |
4.22 - 14.38 |
7.56 |
-45.7% |
| EPV |
(1.49) - (2.59) |
(2.04) |
-114.6% |
| DDM - Stable |
5.80 - 39.64 |
22.72 |
63.1% |
| DDM - Multi |
6.55 - 35.49 |
11.13 |
-20.1% |
WDO.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,087.74 |
| Beta |
2.43 |
| Outstanding shares (mil) |
149.87 |
| Enterprise Value (mil) |
2,006.75 |
| Market risk premium |
5.10% |
| Cost of Equity |
7.89% |
| Cost of Debt |
7.33% |
| WACC |
7.83% |