Valuation Wesdome Gold Mines Ltd.

Equities

Market Closed - Toronto S.E. Other stock markets 02:30:00 17/12/2025 am IST			5-day change	1st Jan Change
22.67 ^CAD	+2.30%		+2.30%	+75.60%

15/12	Wesdome Gold Mines Ltd. Defines 10 Kilometres of Prospective Strike and Expands Near-Surface Mineralization At Eagle River	CI
15/12	Wesdome Gold Mines Defines 10 Kilometers of Prospective Strike at Eagle River Mine	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	3,407	-	-
Change	-	10.1%	-34.48%	7.76%	68.48%	76.08%	-	-
Enterprise Value (EV)	1,426	1,585	1,097	1,150	1,813	3,407	3,407	3,407
Change	-	11.15%	-30.79%	4.84%	57.69%	87.95%	0%	0%
P/E ratio	29.5x	12.2x	-74.8x	-193x	14.2x	10.1x	7.59x	6.88x
PBR	-	-	-	-	-	-	-	-
PEG	-	0x	1x	3.2x	-0x	0x	0.2x	0.7x
Capitalization / Revenue	6.86x	6.19x	4.01x	3.45x	3.47x	3.78x	2.92x	2.66x
EV / Revenue	0x	0x	0x	0x	0x	3.78x	2.92x	2.66x
EV / EBITDA	0x	0x	0x	0x	0x	5.65x	4.12x	3.98x
EV / EBIT	0x	-	-	-	0x	6.85x	4.92x	4.31x
EV / FCF	0x	-0x	-0x	-0x	0x	12.4x	6.53x	5.89x
FCF Yield	2.29%	-0.71%	-8.46%	-0.56%	6.13%	8.07%	15.3%	17%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.36	0.94	-0.1	-0.04	0.91	2.247	2.987	3.294
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	215.5	262.9	265.5	333.2	558.2	901.7	1,165	1,280
EBITDA ¹	102.3	132.2	55.62	99.33	308	602.7	826.5	856.2
EBIT ¹	79.92	-	-	-	205.2	497.5	692	790.5
Net income ¹	50.72	131.3	-14.71	-6.187	135.5	337	471	544
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	22.67	22.67	22.67
Nbr of stocks (in thousands)	1,39,127	1,41,330	1,42,487	1,48,967	1,49,891	1,50,299	-	-
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.	10.09x	-	-	-.--%	247.89Cr
NEWMONT CORPORATION	13.69x	4.81x	8.08x	1.02%	11TCr
AGNICO EAGLE MINES LIMITED	20.15x	6.87x	10.14x	0.87%	8.36TCr
BARRICK MINING CORPORATION	19.03x	4.45x	7.3x	1.32%	7.25TCr
WHEATON PRECIOUS METALS CORP.	40.19x	24.25x	29.75x	0.57%	5.21TCr
ANGLOGOLD ASHANTI PLC	15.39x	4.25x	6.75x	3.33%	4.24TCr
KINROSS GOLD CORPORATION	16.05x	4.6x	7.54x	0.44%	3.36TCr
NORTHERN STAR RESOURCES LIMITED	16.37x	4.29x	7.63x	2.13%	2.48TCr
LUNDIN GOLD INC.	25.09x	10.75x	15.2x	3.39%	1.99TCr
ROYAL GOLD, INC.	27.57x	18.33x	22.32x	0.81%	1.84TCr
Average	20.36x	9.18x	12.75x	1.39%	4.57TCr
Weighted average by Cap.	20.26x	8.07x	11.52x	1.31%