What is the intrinsic value of WDO.TO?

As of 2025-09-17, the Intrinsic Value of Wesdome Gold Mines Ltd (WDO.TO) is 21.82 CAD. This WDO.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 19.51 CAD, the upside of Wesdome Gold Mines Ltd is 11.80%.

The range of the Intrinsic Value is 16.77 - 32.31 CAD

Is WDO.TO undervalued or overvalued?

Based on its market price of 19.51 CAD and our intrinsic valuation, Wesdome Gold Mines Ltd (WDO.TO) is undervalued by 11.80%.

	Range	Selected	Upside
a
DCF (Growth 5y)	16.77 - 32.31	21.82	11.8%
DCF (Growth 10y)	27.54 - 53.00	35.86	83.8%
DCF (EBITDA 5y)	23.16 - 39.40	26.89	37.8%
DCF (EBITDA 10y)	31.28 - 53.44	36.93	89.3%
Fair Value	39.89 - 39.89	39.89	104.44%
P/E	18.93 - 26.16	21.02	7.7%
EV/EBITDA	16.93 - 30.04	19.57	0.3%
EPV	0.29 - 0.03	0.16	-99.2%
DDM - Stable	13.93 - 37.32	25.63	31.3%
DDM - Multi	18.54 - 38.74	25.09	28.6%