As of 2025-06-17, the Intrinsic Value of Western Forest Products Inc (WEF.TO) is 0.20 CAD. This WEF.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.40 CAD, the upside of Western Forest Products Inc is -50.50%.
The range of the Intrinsic Value is 0.05 - 0.64 CAD
Based on its market price of 0.40 CAD and our intrinsic valuation, Western Forest Products Inc (WEF.TO) is overvalued by 50.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 0.05 - 0.64 | 0.20 | -50.5% |
| DCF (Growth 10y) | 0.58 - 2.26 | 0.99 | 148.3% |
| DCF (EBITDA 5y) | 1.07 - 1.39 | 1.26 | 214.0% |
| DCF (EBITDA 10y) | 1.47 - 2.14 | 1.82 | 353.8% |
| Fair Value | -0.69 - -0.69 | -0.69 | -271.67% |
| P/E | (0.34) - (0.41) | (0.38) | -195.1% |
| EV/EBITDA | (0.01) - 0.51 | 0.26 | -36.1% |
| EPV | 1.40 - 2.20 | 1.80 | 349.8% |
| DDM - Stable | (0.20) - (0.57) | (0.38) | -196.2% |
| DDM - Multi | 0.40 - 0.94 | 0.57 | 41.7% |
| Market Cap (mil) | 126.70 |
| Beta | 0.80 |
| Outstanding shares (mil) | 316.75 |
| Enterprise Value (mil) | 167.80 |
| Market risk premium | 5.10% |
| Cost of Equity | 9.00% |
| Cost of Debt | 5.50% |
| WACC | 6.72% |