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

Wesdome Gold Mines Ltd

www: www.wesdome.com   email: info@wesdome.com
Category: Mid-tier Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated with the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
TSE:WDO CAD
OTCMKTS:WDOFF USD

Description

Wesdome Gold Mines Ltd are a gold focused mid-tier producer with two producing mines in Canada, one mine in development in Canada and four exploration properties. Currently they produce roughly 200koz. of gold per year. They have approximately 2.5Moz. of gold in the reserves and resources category of which 1.5Moz. are in the measured and indicated category. They have a market capitalisation of ~C$2015M which is a rise of roughly 66% over the last ten months. As of 11/15/2024 they have no debt and ~C$121.83M cash. They have 150M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.

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

General Details

Financial 11/15/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $1,210.70M $2,015.00M 11/15/2024
MCap (OS): $1,191.38M $1,982.84M 11/15/2024
Total Assets: $124.46M $126.91M 11/15/2024
Total Liabilities: $34.85M $35.53M 11/15/2024
Current Assets: $58.32M $121.83M 05/14/2025
Current Liabilities: $18.49M $18.86M 11/15/2024
Total Debt: $0.00M $0.00M 11/15/2024
Cash: $58.32M $121.83M 05/14/2025
Debt (Net): $-58.32M $-121.83M
Enterprise Value: $1,152.39M $1,893.17M 12/28/2029
Cash Flow: $144.61M $322.67M never
Cash Flow Multiple: 8.37 6.24 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 11/15/2024
Misc 11/15/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 149,574,000 149,574,000 11/15/2024
Shares (FD): 152,000,000 152,000,000 11/15/2024
Insider Ownership: n/a n/a never
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Group: Producer Producer never
Production ETA: n/a n/a 11/15/2024
Production (Gold Eq Oz.): (guess) 
190,000		 (guess) 
200,000		 01/14/2025
Production (Silver Eq Oz.): (guess) 
16,075,619		 (guess) 
17,549,078		 01/14/2025
Development Phase: none Producer (Multiple Mines) 08/13/2025
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 25
Producer: Quality
 25
Producer: Quality
 04/24/2023
Cash Flow Multiple: 12 15 01/14/2025

Resource Data

GOLD 11/15/2024
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 1.20M 1.20M 11/15/2024
Measured & Indicated: 1.50M 1.50M 11/15/2024
Inferred: 1.00M 1.00M 11/15/2024
Reserves & Resources: 2.50M 2.50M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 1.14M 1.14M 11/15/2024
Measured & Indicated: 1.37M 1.37M 11/15/2024
Inferred: 0.48M 0.48M 11/15/2024
Reserves & Resources: 1.84M 1.84M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
190,000oz.		 (guess) 
200,000oz.		 01/14/2025
Cash Cost: $1,000 $1,300 08/13/2025
Extra Operating Cost: $800 $750 05/14/2025
Total: $1,800 $2,050 08/13/2025
Margin (Free Cash Flow): $761 (30%) $1,613 (44%)
MCap / Production (AuEq): $6,372.12 $10,075.02
EV / Production (AuEq): $6,065.20 $9,465.86
G
R
A
D
E		 Underground (Avg): 10.00 g/t 12.00 g/t 01/14/2025
Open Pit (Avg): n/a n/a 11/09/2023
Recovery Rate: (CG)  95.00% (CG)  95.00% 08/13/2025
F
U
T
U
R
E		 Proven & Probable: 2.50M 2.50M 11/15/2024
Annual Production: 200,000oz. 200,000oz. 11/15/2024
Cash Cost: $1,050 $1,400 08/13/2025
Extra Operating Cost: $800 $750 05/14/2025
SILVER 11/15/2024
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 11/15/2024
Measured & Indicated: n/a n/a 11/15/2024
Inferred: n/a n/a 11/15/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 11/15/2024
Measured & Indicated: n/a n/a 11/15/2024
Inferred: n/a n/a 11/15/2024
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 11/15/2024
Extra Operating Cost: n/a n/a 11/15/2024
Total: n/a n/a 11/15/2024
Margin (Free Cash Flow): n/a
MCap / Production (AgEq): $75.31 $114.82
EV / Production (AgEq): $71.69 $107.88
G
R
A
D
E		 Underground (Avg): n/a n/a 11/15/2024
Open Pit (Avg): n/a n/a 11/09/2023
Recovery Rate: n/a n/a 11/15/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 11/15/2024
Annual Production: n/a n/a 11/15/2024
Cash Cost: n/a n/a 11/15/2024
Extra Operating Cost: n/a n/a 11/15/2024

Property

Last Analysis Data  (11/15/2024)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Prod Eagle River
100 n/a
Prod Mishi-Magnacon
100 n/a
Dev Kiena
100 show
Halted mining in 2013 because of high costs.

300,000 oz deposit.
Exp Dubuisson
100 n/a
Exp Wesdome
100 n/a
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Prod Eagle River
100 n/a
Prod Mishi-Magnacon
100 n/a
Dev Kiena
100 show
Halted mining in 2013 because of high costs.

300,000 oz deposit.
Exp Dubuisson
100 n/a
Exp Golden Sky
100 show
5 properties in the Wawa district.

Early exploration.

Size: 26,000 ha
Exp Slate Bay
100 show
Red Lake
Early exploration
Exp Wesdome
100 n/a

Profitability (by resource)

Proven &
Probable		 11/15/2024
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.): 1.20M 1.20M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.14M 1.14M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $867.65M $1,839.24M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $867.65M $1,839.24M n/a
Max Profit / Current MCap: 0.717 0.913 n/a
Max Profit Per Share (Gold): $5.71 $12.10 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $5.71 $12.10 n/a
Total Free Profit Per Share: $0.00 $0.00 n/a
FD MCap / Gold Eq.: $1,062.02 $1,767.55 n/a
FD MCap / Silver Eq.: $12.55 $20.14 n/a
FD MCap / Per Metal
as % Spot Price:		 41.47% 48.25% n/a
EV / Gold Eq.: $1,010.87 $1,660.68 n/a
EV / Silver Eq.: $11.95 $18.93 n/a
EV / Per Metal
as % Spot Price:		 39.47% 45.33% n/a
Measured &
Indicated		 11/15/2024
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.): 1.50M 1.50M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.37M 1.37M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $1,041.18M $2,207.09M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,041.18M $2,207.09M n/a
Max Profit / Current MCap: 0.860 1.095 n/a
Max Profit Per Share (Gold): $6.85 $14.52 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $6.85 $14.52 n/a
Total Free Profit Per Share: $0.00 $0.00 n/a
FD MCap / Gold Eq.: $885.02 $1,472.96 n/a
FD MCap / Silver Eq.: $10.46 $16.79 n/a
FD MCap / Per Metal
as % Spot Price:		 34.56% 40.21% n/a
EV / Gold Eq.: $842.39 $1,383.90 n/a
EV / Silver Eq.: $9.96 $15.77 n/a
EV / Per Metal
as % Spot Price:		 32.89% 37.78% n/a

Reserves &
Resources		 11/15/2024
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.): 2.50M 2.50M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.84M 1.84M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $1,402.71M $2,973.44M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,402.71M $2,973.44M n/a
Max Profit / Current MCap: 1.159 1.476 n/a
Max Profit Per Share (Gold): $9.23 $19.56 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $9.23 $19.56 n/a
Total Free Profit Per Share: $0.00 $1.28 n/a
FD MCap / Gold Eq.: $656.92 $1,093.33 n/a
FD MCap / Silver Eq.: $7.76 $12.46 n/a
FD MCap / Per Metal
as % Spot Price:		 25.65% 29.84% n/a
EV / Gold Eq.: $625.28 $1,027.22 n/a
EV / Silver Eq.: $7.39 $11.71 n/a
EV / Per Metal
as % Spot Price:		 24.41% 28.04% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults