As of 2025-07-13, the Intrinsic Value of Western Energy Services Corp (WRG.TO) is 408.11 CAD. This WRG.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2.35 CAD, the upside of Western Energy Services Corp is 17,266.30%.
The range of the Intrinsic Value is 310.55 - 7,478.96 CAD
Based on its market price of 2.35 CAD and our intrinsic valuation, Western Energy Services Corp (WRG.TO) is undervalued by 17,266.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 310.55 - 7,478.96 | 408.11 | 17266.3% |
| DCF (Growth 10y) | 310.55 - 2,913.24 | 408.11 | 17266.3% |
| DCF (EBITDA 5y) | 310.55 - 3,694.09 | 408.11 | 17266.3% |
| DCF (EBITDA 10y) | 310.55 - 2,914.51 | 408.11 | 17266.3% |
| Fair Value | -0.94 - -0.94 | -0.94 | -140.17% |
| P/E | (1.37) - (1.19) | (1.35) | -157.2% |
| EV/EBITDA | 5,710.08 - 67,045.76 | 35,097.05 | 1493391.5% |
| EPV | (19.36) - (12,764.50) | (6,391.93) | -272097.1% |
| DDM - Stable | (1.03) - (2.02) | (1.52) | -164.9% |
| DDM - Multi | (1.24) - (2.00) | (1.54) | -165.7% |
| Market Cap (mil) | 79.52 |
| Beta | -0.11 |
| Outstanding shares (mil) | 33.84 |
| Enterprise Value (mil) | 185.11 |
| Market risk premium | 5.10% |
| Cost of Equity | 11.12% |
| Cost of Debt | 5,112.38% |
| WACC | 2,376.15% |