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: Project Generator
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
TSE:WRN CAD
NYSEAMERICAN:WRN USD

Description

Western Copper & Gold Corp are a gold focused junior, project generator 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 ~$244.02M which is a fall of roughly 14% over the last eleven months. As of 05/19/2023 they have no debt and ~$43M cash. They have 161M 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 05/19/2023
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $282.68M $244.02M 05/19/2023 $-38.66M
Total Assets: $70.00M $70.00M 05/19/2023 $0.00M
Total Liabilities: $0.40M $0.40M 05/19/2023 $0.00M
Current Assets: $43.00M $43.00M 05/19/2023 $0.00M
Current Liabilities: $0.40M $0.40M 05/19/2023 $0.00M
Total Debt: $0.00M $0.00M 05/19/2023 $0.00M
Cash: $43.00M $43.00M 05/19/2023 $0.00M
Enterprise Value: $239.68M $201.02M 05/15/1976 $-38.66M
Cash Flow: $0.00M $0.00M never $0.00M
Cash Flow Multiple: 0.00 0.00 never 0.00
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: 05/19/2023 n/a
Misc 05/19/2023
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 161,000,000 161,000,000 05/19/2023 0
Shares (FD): 171,000,000 171,000,000 05/19/2023 0
Insider Ownership: n/a 50% 05/19/2023 50%
Dividend (Annual): n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2027 05/19/2023 n/a
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 05/19/2023 0
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 05/19/2023 0
Initial CapEx (Outstanding): $2,500.00M
884.38% of MCap		 $2,700.00M
1106.45% of MCap 		05/19/2023 $200.00M
Funding Option: n/a n/a 05/19/2023 n/a
Documentation: none FS 05/19/2023 n/a
Future MCap Modifier: 0.04
PG/Explorer: Excellent Project
 0.04
PG/Explorer: Excellent Project
 05/19/2023 0
Cash Flow Multiplier: none none 05/19/2023 0.00

Resource Data

GOLD 05/19/2023
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 10.00M 10.00M 05/19/2023 0.00M
Measured & Indicated: 10.00M 10.00M 05/19/2023 0.00M
Inferred: n/a n/a 05/19/2023 0.00M
Reserves & Resources: 10.00M 10.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 7.50M 7.50M 05/19/2023 0.00M
Measured & Indicated: 7.50M 7.50M 05/19/2023 0.00M
Inferred: n/a n/a 05/19/2023 0.00M
Reserves & Resources: 7.50M 7.50M never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: $750 $750 05/19/2023 $0.00
Extra Operating Cost: $350 $350 05/19/2023 $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 05/19/2023 n/a
Open Pit (Avg): n/a n/a 05/19/2023 n/a
Recovery Rate: (guess)  75.00% (guess)  75.00% 05/19/2023 0.00%
F
U
T
U
R
E		 Proven & Probable: 10.00M 10.00M 05/19/2023 0.00M
Annual Production: n/a n/a 05/19/2023 n/a
Cash Cost: n/a n/a 05/19/2023 n/a
Extra Operating Cost: n/a n/a 05/19/2023 n/a
SILVER 05/19/2023
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 05/19/2023 0.00M
Measured & Indicated: n/a n/a 05/19/2023 0.00M
Inferred: n/a n/a 05/19/2023 0.00M
Reserves & Resources: n/a n/a never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 05/19/2023 0.00M
Measured & Indicated: n/a n/a 05/19/2023 0.00M
Inferred: n/a n/a 05/19/2023 0.00M
Reserves & Resources: n/a n/a never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 05/19/2023 $0.00
Extra Operating Cost: n/a n/a 05/19/2023 $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 05/19/2023 n/a
Open Pit (Avg): n/a n/a 05/19/2023 n/a
Recovery Rate: n/a n/a 05/19/2023 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 05/19/2023 0.00M
Annual Production: n/a n/a 05/19/2023 n/a
Cash Cost: n/a n/a 05/19/2023 n/a
Extra Operating Cost: n/a n/a 05/19/2023 n/a

Property

Last Analysis Data  (05/19/2023)
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		 05/19/2023
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 10.00M 10.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 24.57M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 7.50M 7.50M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 18.43M
Maximum Profit (Gold): $6,582.00M $9,110.25M n/a $2,528.25M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $6,582.00M $9,110.25M n/a $2,528.25M
Max Profit / Current MCap: 23.284 37.334 n/a 14.049
Max Profit Per Share (Gold): $38.49 $53.28 n/a $14.79
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $38.49 $53.28 n/a $14.79
Total Free Profit Per Share: $36.26 $51.33 n/a $15.07
FD MCap / Gold Eq.: $37.69 $32.54 n/a $-5.15
FD MCap / Silver Eq.: $0.45 $0.38 n/a $-0.07
FD MCap / Per Metal
as % Spot Price:		 1.91% 1.41% n/a -0.50%
Measured &
Indicated		 05/19/2023
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 10.00M 10.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 24.57M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 7.50M 7.50M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 18.43M
Maximum Profit (Gold): $6,582.00M $9,110.25M n/a $2,528.25M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $6,582.00M $9,110.25M n/a $2,528.25M
Max Profit / Current MCap: 23.284 37.334 n/a 14.049
Max Profit Per Share (Gold): $38.49 $53.28 n/a $14.79
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $38.49 $53.28 n/a $14.79
Total Free Profit Per Share: $36.26 $51.33 n/a $15.07
FD MCap / Gold Eq.: $37.69 $32.54 n/a $-5.15
FD MCap / Silver Eq.: $0.45 $0.38 n/a $-0.07
FD MCap / Per Metal
as % Spot Price:		 1.91% 1.41% n/a -0.50%

Reserves &
Resources		 05/19/2023
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 10.00M 10.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 24.57M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 7.50M 7.50M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 18.43M
Maximum Profit (Gold): $6,582.00M $9,110.25M n/a $2,528.25M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $6,582.00M $9,110.25M n/a $2,528.25M
Max Profit / Current MCap: 23.284 37.334 n/a 14.049
Max Profit Per Share (Gold): $38.49 $53.28 n/a $14.79
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $38.49 $53.28 n/a $14.79
Total Free Profit Per Share: $36.26 $51.33 n/a $15.07
FD MCap / Gold Eq.: $37.69 $32.54 n/a $-5.15
FD MCap / Silver Eq.: $0.45 $0.38 n/a $-0.07
FD MCap / Per Metal
as % Spot Price:		 1.91% 1.41% n/a -0.50%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults

We use cookies on this website. By using this site, you agree that we may store and access cookies on your device. Find out more here.     ×