What is the intrinsic value of WOGC.CN?
As of 2025-07-01, the Intrinsic Value of Waskahigan Oil & Gas Corp (WOGC.CN) is
0.10 CAD. This WOGC.CN valuation is based on the model Peter Lynch Fair Value.
With the current market price of 0.06 CAD, the upside of Waskahigan Oil & Gas Corp is
63.69%.
Is WOGC.CN undervalued or overvalued?
Based on its market price of 0.06 CAD and our intrinsic valuation, Waskahigan Oil & Gas Corp (WOGC.CN) is undervalued by 63.69%.
WOGC.CN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(0.13) - (0.09) |
(0.10) |
-274.1% |
| DCF (Growth 10y) |
(0.09) - (0.12) |
(0.10) |
-274.6% |
| DCF (EBITDA 5y) |
(0.05) - (0.06) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(0.07) - (0.09) |
(1,234.50) |
-123450.0% |
| Fair Value |
0.10 - 0.10 |
0.10 |
63.69% |
| P/E |
0.06 - 0.06 |
0.06 |
1.5% |
| EV/EBITDA |
0.06 - 0.06 |
0.06 |
-2.3% |
| EPV |
(0.02) - (0.03) |
(0.03) |
-147.5% |
| DDM - Stable |
0.03 - 0.06 |
0.04 |
-25.7% |
| DDM - Multi |
(0.02) - (0.03) |
(0.02) |
-141.2% |
WOGC.CN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
0.79 |
| Beta |
4.30 |
| Outstanding shares (mil) |
13.20 |
| Enterprise Value (mil) |
0.60 |
| Market risk premium |
5.10% |
| Cost of Equity |
40.46% |
| Cost of Debt |
4.43% |
| WACC |
17.45% |