Valuation Wesdome Gold Mines Ltd.

Equities

Market Closed - Toronto S.E. Other stock markets 01:30:00 12/07/2025 am IST			5-day change	1st Jan Change
18.19 ^CAD	+1.11%		-0.82%	+40.90%

27/06	TSX hits record high as investors assess economic data	RE
27/06	Wesdome Gold Completes Acquisition of Angus Gold	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	1,478	1,627	1,066	1,149	1,935	2,746	-	-
Change	-	10.1%	-34.48%	7.76%	68.48%	41.88%	-	-
Enterprise Value (EV)	1,426	1,585	1,097	1,150	1,813	2,746	2,746	2,746
Change	-	11.15%	-30.79%	4.84%	57.69%	51.45%	0%	0%
P/E ratio	29.5x	12.2x	-74.8x	-193x	14.2x	9.18x	8.39x	7.76x
PBR	-	-	-	-	-	-	-	-
PEG	-	0x	1x	3.2x	-0x	0x	0.9x	0.96x
Capitalization / Revenue	6.86x	6.19x	4.01x	3.45x	3.47x	3.19x	3.1x	3.01x
EV / Revenue	0x	0x	0x	0x	0x	3.19x	3.1x	3.01x
EV / EBITDA	0x	0x	0x	0x	0x	4.83x	4.64x	4.62x
EV / EBIT	0x	-	-	-	0x	5.98x	5.46x	5.73x
EV / FCF	0x	-0x	-0x	-0x	0x	10.4x	8.24x	7.04x
FCF Yield	2.29%	-0.71%	-8.46%	-0.56%	6.13%	9.62%	12.1%	14.2%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.36	0.94	-0.1	-0.04	0.91	1.982	2.168	2.343
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	215.5	262.9	265.5	333.2	558.2	861.1	885.7	913.3
EBITDA ¹	102.3	132.2	55.62	99.33	308	568.8	591.6	594.9
EBIT ¹	79.92	-	-	-	205.2	459	502.6	478.8
Net income ¹	50.72	131.3	-14.71	-6.187	135.5	299.7	342.2	355.2
Net Debt	-51.98	-42.19	30.8	1.091	-122.2	-	-	-
Reference price ²	10.62	11.51	7.48	7.71	12.91	18.19	18.19	18.19
Nbr of stocks (in thousands)	1,39,127	1,41,330	1,42,487	1,48,967	1,49,891	1,50,940	-	-
Announcement Date	10/03/21	10/03/22	22/02/23	12/03/24	19/03/25	-	-	-

¹CAD in Million²CAD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
WESDOME GOLD MINES LTD.	9.18x	-	-	-	200.58Cr
NEWMONT CORPORATION	11.46x	3.4x	6.32x	1.66%	6.62TCr
AGNICO EAGLE MINES LIMITED	17.59x	5.49x	8.57x	1.22%	6.02TCr
WHEATON PRECIOUS METALS CORP.	38.21x	21.63x	27.33x	0.76%	4.13TCr
BARRICK MINING CORPORATION	11.41x	2.33x	4.06x	1.92%	3.65TCr
ANGLOGOLD ASHANTI PLC	9.11x	2.45x	3.94x	6.66%	2.37TCr
KINROSS GOLD CORPORATION	13.38x	3x	5.29x	0.77%	1.91TCr
NORTHERN STAR RESOURCES LIMITED	27.04x	3.55x	10.32x	3.13%	1.53TCr
LUNDIN GOLD INC.	19.31x	7.44x	10.74x	4.33%	1.24TCr
ALAMOS GOLD INC.	22.69x	6.04x	9.86x	0.38%	1.12TCr
Average	17.94x	6.15x	9.60x	2.31%	2.88TCr
Weighted average by Cap.	18.09x	6.52x	9.82x	1.97%