Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

Western Copper & Gold Corp

www: westerncopperandgold.com   email: info@westerncopperandgold.com
Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated using the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
TSE:WRN CAD
NYSEAMERICAN:WRN USD

Description

Western Copper & Gold Corp are a gold focused junior, late stage developer with one mine in development in Canada. They have approximately 10Moz. of gold in the reserves and resources category of which 10Moz. are in the measured and indicated category. They have a market capitalisation of ~$233.49M which is a fall of roughly 19% over the last six months. As of 05/27/2024 they have no debt and ~$55M cash. They have 196M shares outstanding and trade on the Toronto Stock Exchange.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 05/27/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $289.00M $233.49M 05/27/2024
Total Assets: $70.00M $70.00M 05/27/2024
Total Liabilities: $0.40M $0.40M 05/27/2024
Current Assets: $55.00M $55.00M 05/27/2024
Current Liabilities: $0.40M $0.40M 05/27/2024
Total Debt: $0.00M $0.00M 05/27/2024
Cash: $55.00M $55.00M 05/27/2024
Enterprise Value: $234.00M $178.49M 08/28/1975
Cash Flow: $0.00M $0.00M never
Cash Flow Multiple: 0.00 0.00 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 05/27/2024
Misc 05/27/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 196,109,619 196,109,619 05/27/2024
Shares (FD): 207,684,462 207,684,462 05/27/2024
Insider Ownership: n/a 30% 05/27/2024
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a 01/01/2028 05/27/2024
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 05/27/2024
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 05/27/2024
Initial CapEx (Outstanding): $2,800.00M
968.85% of MCap		 $2,800.00M
1199.21% of MCap 		05/27/2024
Funding Option: n/a n/a 05/27/2024
Documentation: none FS 05/27/2024
Future MCap Modifier: 0.15
Developer: Strong Path to Production
 0.15
Developer: Strong Path to Production
 05/27/2024
Cash Flow Multiplier: 3 3 05/27/2024

Resource Data

GOLD 05/27/2024
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 10.00M 10.00M 05/27/2024
Measured & Indicated: 10.00M 10.00M 05/27/2024
Inferred: n/a n/a 05/27/2024
Reserves & Resources: 10.00M 10.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 7.00M 7.00M 05/27/2024
Measured & Indicated: 7.00M 7.00M 05/27/2024
Inferred: n/a n/a 05/27/2024
Reserves & Resources: 7.00M 7.00M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 05/27/2024
Extra Operating Cost: n/a n/a 05/27/2024
Total: $500 $500 05/27/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 05/27/2024
Open Pit (Avg): n/a 0.30 g/t 05/27/2024
Recovery Rate: (CG)  70.00% (CG)  70.00% 05/27/2024
F
U
T
U
R
E		 Proven & Probable: 10.00M 10.00M 05/27/2024
Annual Production: 250,000oz. 250,000oz. 05/27/2024
Cash Cost: $100 $100 05/27/2024
Extra Operating Cost: $400 $400 05/27/2024
SILVER 05/27/2024
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 05/27/2024
Measured & Indicated: n/a n/a 05/27/2024
Inferred: n/a n/a 05/27/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 05/27/2024
Measured & Indicated: n/a n/a 05/27/2024
Inferred: n/a n/a 05/27/2024
Reserves & Resources: n/a n/a never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 05/27/2024
Extra Operating Cost: n/a n/a 05/27/2024
Total: n/a n/a 05/27/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 05/27/2024
Open Pit (Avg): n/a n/a 05/19/2023
Recovery Rate: n/a n/a 05/27/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 05/27/2024
Annual Production: n/a n/a 05/27/2024
Cash Cost: n/a n/a 05/27/2024
Extra Operating Cost: n/a n/a 05/27/2024

Property

Last Analysis Data  (05/27/2024)
Stage Name Owned Au Ag Cu Notes
Dev Casino 100% show
Huge project with 10 billion lbs of copper, 1 billion lbs of moly, 18 million oz of gold (66% recovery), 130 million oz of silver (50% recovery rate).
Current Data
Stage Name Owned Au Ag Cu Notes
Dev Casino 100% show
Huge project with 10 billion lbs of copper, 1 billion lbs of moly, 18 million oz of gold (66% recovery), 130 million oz of silver (50% recovery rate).

Profitability (by resource)

Proven &
Probable		 05/27/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 10.00M 10.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 7.00M 7.00M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $12,960.50M $15,175.30M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $12,960.50M $15,175.30M n/a
Max Profit / Current MCap: 44.846 64.994 n/a
Max Profit Per Share (Gold): $62.40 $73.07 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $62.40 $73.07 n/a
Total Free Profit Per Share: $60.50 $71.50 n/a
FD MCap / Gold Eq.: $41.29 $33.36 n/a
FD MCap / Silver Eq.: $0.56 $0.39 n/a
FD MCap / Per Metal
as % Spot Price:		 1.76% 1.25% n/a
Measured &
Indicated		 05/27/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 10.00M 10.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 7.00M 7.00M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $12,960.50M $15,175.30M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $12,960.50M $15,175.30M n/a
Max Profit / Current MCap: 44.846 64.994 n/a
Max Profit Per Share (Gold): $62.40 $73.07 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $62.40 $73.07 n/a
Total Free Profit Per Share: $60.50 $71.50 n/a
FD MCap / Gold Eq.: $41.29 $33.36 n/a
FD MCap / Silver Eq.: $0.56 $0.39 n/a
FD MCap / Per Metal
as % Spot Price:		 1.76% 1.25% n/a

Reserves &
Resources		 05/27/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 10.00M 10.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 7.00M 7.00M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $12,960.50M $15,175.30M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $12,960.50M $15,175.30M n/a
Max Profit / Current MCap: 44.846 64.994 n/a
Max Profit Per Share (Gold): $62.40 $73.07 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $62.40 $73.07 n/a
Total Free Profit Per Share: $60.50 $71.50 n/a
FD MCap / Gold Eq.: $41.29 $33.36 n/a
FD MCap / Silver Eq.: $0.56 $0.39 n/a
FD MCap / Per Metal
as % Spot Price:		 1.76% 1.25% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults