As of 2025-07-06, the Intrinsic Value of Western Copper and Gold Corp (WRN.TO) is -0.15 CAD. This WRN.TO valuation is based on the model Peter Lynch Fair Value. With the current market price of 1.72 CAD, the upside of Western Copper and Gold Corp is -108.65%.
Based on its market price of 1.72 CAD and our intrinsic valuation, Western Copper and Gold Corp (WRN.TO) is overvalued by 108.65%.
Note: result may not be accurate due to the invalid valuation result of Peter Lynch's fair value model.
Range | Selected | Upside | |
a | |||
Fair Value | -0.15 - -0.15 | -0.15 | -108.65% |
P/E | (0.20) - (0.37) | (0.25) | -114.7% |
DDM - Stable | (0.24) - (0.73) | (0.48) | -128.1% |
DDM - Multi | (0.24) - (0.60) | (0.35) | -120.1% |
Market Cap (mil) | 344.02 |
Beta | 1.26 |
Outstanding shares (mil) | 200.01 |
Enterprise Value (mil) | 333.91 |
Market risk premium | 5.10% |
Cost of Equity | 10.24% |
Cost of Debt | 5.00% |
WACC | 10.24% |