|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 17.99 CAD | -1.10% |
|
-2.65% | +39.35% |
| 27/06 | TSX hits record high as investors assess economic data | RE |
| 27/06 | Wesdome Gold Completes Acquisition of Angus Gold | MT |
Projected Income Statement: Wesdome Gold Mines Ltd.
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 215.5 | 262.9 | 265.5 | 333.2 | 558.2 | 860.1 | 885.7 | 913.3 |
| Change | - | 22.02% | 0.98% | 25.5% | 67.54% | 54.09% | 2.97% | 3.11% |
| EBITDA 1 | 102.3 | 132.2 | 55.62 | 99.33 | 308 | 568.8 | 591.6 | 582.1 |
| Change | - | 29.17% | -57.93% | 78.6% | 210.07% | 84.67% | 4% | -1.6% |
| EBIT 1 | 79.92 | - | - | - | 205.2 | 459 | 502.6 | 478.8 |
| Change | - | - | - | - | - | 123.66% | 9.49% | -4.75% |
| Interest Paid 1 | -1.096 | -1.194 | -2.446 | -4.812 | -2.484 | -0.3 | - | - |
| Earnings before Tax (EBT) 1 | 74.9 | - | -3.191 | -6.369 | 205 | 462 | 507.8 | 486.7 |
| Change | - | - | - | -99.59% | 3,318.5% | 125.36% | 9.93% | -4.16% |
| Net income 1 | 50.72 | 131.3 | -14.71 | -6.187 | 135.5 | 299.7 | 342.2 | 355.2 |
| Change | - | 158.87% | -111.2% | 57.93% | 2,289.61% | 121.25% | 14.16% | 3.82% |
| Announcement Date | 10/03/21 | 10/03/22 | 22/02/23 | 12/03/24 | 19/03/25 | - | - | - |
1CAD in Million
Estimates
Forecast Balance Sheet: Wesdome Gold Mines Ltd.
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Net Debt | -52 | -42.2 | 30.8 | 1.09 | -122 | - | - | - |
| Change | - | 18.85% | 172.99% | -96.46% | -11,292.66% | - | - | - |
| Announcement Date | 10/03/21 | 10/03/22 | 22/02/23 | 12/03/24 | 19/03/25 | - | - | - |
Estimates
Cash Flow Forecast: Wesdome Gold Mines Ltd.
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| CAPEX 1 | 68.44 | 142.5 | 146 | 101 | 119.5 | 158.3 | 106 | 99.79 |
| Change | - | 108.18% | 2.45% | -30.78% | 18.25% | 32.53% | -33.08% | -5.82% |
| Free Cash Flow (FCF) 1 | 33.86 | -11.51 | -90.17 | -6.405 | 118.6 | 264 | 333.3 | 389.9 |
| Change | - | -134.01% | -683.24% | 92.9% | 1,951.63% | 122.6% | 26.24% | 16.99% |
| Announcement Date | 10/03/21 | 10/03/22 | 22/02/23 | 12/03/24 | 19/03/25 | - | - | - |
1CAD in Million
Estimates
Forecast Financial Ratios: Wesdome Gold Mines Ltd.
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
Profitability | ||||||||
| EBITDA Margin (%) | 47.5% | 50.28% | 20.95% | 29.81% | 55.18% | 66.13% | 66.79% | 63.74% |
| EBIT Margin (%) | 37.09% | - | - | - | 36.77% | 53.37% | 56.75% | 52.42% |
| EBT Margin (%) | 34.76% | - | -1.2% | -1.91% | 36.72% | 53.71% | 57.33% | 53.29% |
| Net margin (%) | 23.54% | 49.94% | -5.54% | -1.86% | 24.27% | 34.85% | 38.63% | 38.9% |
| FCF margin (%) | 15.71% | -4.38% | -33.97% | -1.92% | 21.25% | 30.69% | 37.63% | 42.69% |
| FCF / Net Income (%) | 66.76% | -8.77% | 613.18% | 103.52% | 87.54% | 88.08% | 97.4% | 109.76% |
Profitability | ||||||||
| ROA | 15.74% | - | - | - | - | - | - | - |
| ROE | 21.61% | - | -3.71% | -1.5% | 27.15% | 38.6% | 30.15% | 21.7% |
Financial Health | ||||||||
| Leverage (Debt/EBITDA) | - | - | 0.55x | 0.01x | - | - | - | - |
| Debt / Free cash flow | - | - | -0.34x | -0.17x | - | - | - | - |
Capital Intensity | ||||||||
| CAPEX / Current Assets (%) | 31.76% | 54.19% | 54.98% | 30.32% | 21.4% | 18.41% | 11.96% | 10.93% |
| CAPEX / EBITDA (%) | 66.87% | 107.77% | 262.44% | 101.71% | 38.79% | 27.84% | 17.91% | 17.14% |
| CAPEX / FCF (%) | 202.14% | -1,237.48% | -161.87% | -1,577.39% | 100.74% | 59.98% | 31.79% | 25.59% |
Items per share | ||||||||
| Cash flow per share 1 | 0.7778 | 0.9172 | 0.325 | 0.69 | -0.4577 | 2.784 | 2.897 | 2.68 |
| Change | - | 17.92% | -64.56% | 112.31% | -166.33% | 708.31% | 4.04% | -7.48% |
| Dividend per Share 1 | - | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - | - |
| Book Value Per Share 1 | - | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - | - |
| EPS 1 | 0.36 | 0.94 | -0.1 | -0.04 | 0.91 | 1.982 | 2.168 | 2.343 |
| Change | - | 161.11% | -110.64% | 60% | 2,375% | 117.86% | 9.33% | 8.11% |
| Nbr of stocks (in thousands) | 1,39,127 | 1,41,330 | 1,42,487 | 1,48,967 | 1,49,891 | 1,50,940 | 1,50,940 | 1,50,940 |
| Announcement Date | 10/03/21 | 10/03/22 | 22/02/23 | 12/03/24 | 19/03/25 | - | - | - |
1CAD
Estimates
| 2025 * | 2026 * | |
|---|---|---|
| P/E ratio | 9.07x | 8.3x |
| PBR | - | - |
| EV / Sales | 3.16x | 3.07x |
| Yield | - | - |
More valuation ratios
* Estimated data
EPS & Dividend
Year-on-year evolution of the PER
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
8
Last Close Price
17.99CAD
Average target price
22.94CAD
Spread / Average Target
+27.50%
Quarterly revenue - Rate of surprise
- Stock Market
- Equities
- WDO Stock
- Financials Wesdome Gold Mines Ltd.
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition