As of 2025-09-18, the Intrinsic Value of Western Copper and Gold Corp (WRN.TO) is -0.09 CAD. This WRN.TO valuation is based on the model Peter Lynch Fair Value. With the current market price of 2.29 CAD, the upside of Western Copper and Gold Corp is -103.83%.
Based on its market price of 2.29 CAD and our intrinsic valuation, Western Copper and Gold Corp (WRN.TO) is overvalued by 103.83%.
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 | -0.09 - -0.09 | -0.09 | -103.83% |
P/E | (0.47) - (0.27) | (0.40) | -117.5% |
DDM - Stable | (0.13) - (0.49) | (0.31) | -113.6% |
DDM - Multi | (0.23) - (0.69) | (0.35) | -115.4% |
Market Cap (mil) | 461.78 |
Beta | 1.18 |
Outstanding shares (mil) | 201.65 |
Enterprise Value (mil) | 444.23 |
Market risk premium | 5.10% |
Cost of Equity | 10.22% |
Cost of Debt | 5.00% |
WACC | 10.22% |