WDO.TO
Wesdome Gold Mines Ltd
Price:  
11.05 
CAD
Volume:  
1,119,395.00
Canada | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WDO.TO Intrinsic Value

%
Upside

As of 2024-05-24, the Intrinsic Value of Wesdome Gold Mines Ltd (WDO.TO) is 8.04 CAD. This WDO.TO valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 11.05 CAD, the upside of Wesdome Gold Mines Ltd is %.

The range of the Intrinsic Value is 4.29 - 23.06 CAD

11.05 CAD
Stock Price
8.04 CAD
Intrinsic Value
Intrinsic Value Details

WDO.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (10.84) - (3.21) (4.75) -143.0%
DCF (Growth 10y) 4.29 - 23.06 8.04 -27.2%
DCF (EBITDA 5y) 7.41 - 11.61 9.09 -17.7%
DCF (EBITDA 10y) 13.52 - 23.69 17.55 58.9%
Fair Value -1.04 - -1.04 -1.04 -109.39%
P/E (0.49) - 0.80 0.05 -99.6%
EV/EBITDA 3.37 - 4.35 3.78 -65.8%
EPV (1.94) - (2.87) (2.41) -121.8%
DDM - Stable (0.42) - (2.13) (1.27) -111.5%
DDM - Multi 5.76 - 23.59 9.36 -15.3%

WDO.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,648.37
Beta 1.86
Outstanding shares (mil) 149.17
Enterprise Value (mil) 1,649.46
Market risk premium 5.10%
Cost of Equity 8.34%
Cost of Debt 14.97%
WACC 8.38%