What is the intrinsic value of WRG.TO?

As of 2026-01-27, the Intrinsic Value of Western Energy Services Corp (WRG.TO) is 372.27 CAD. This WRG.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2.20 CAD, the upside of Western Energy Services Corp is 16,821.30%.

The range of the Intrinsic Value is 314.98 - 7,177.46 CAD

Is WRG.TO undervalued or overvalued?

Based on its market price of 2.20 CAD and our intrinsic valuation, Western Energy Services Corp (WRG.TO) is undervalued by 16,821.30%.

	Range	Selected	Upside
a
DCF (Growth 5y)	314.98 - 7,177.46	372.27	16821.3%
DCF (Growth 10y)	314.98 - 2,117.82	372.27	16821.3%
DCF (EBITDA 5y)	314.98 - 3,022.30	372.27	16821.4%
DCF (EBITDA 10y)	314.98 - 2,119.48	372.27	16821.4%
Fair Value	-1.01 - -1.01	-1.01	-146.05%
P/E	(1.22) - (1.85)	(1.63)	-174.1%
EV/EBITDA	6,060.94 - 74,494.87	37,005.41	1681964.1%
EPV	(18.55) - (13,430.24)	(6,724.41)	-305755.0%
DDM - Stable	(1.09) - (2.30)	(1.70)	-177.1%
DDM - Multi	(1.29) - (2.23)	(1.65)	-174.9%