Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
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 ~$267.53M which is a fall of roughly 5% over the last three weeks. As of 05/19/2023 they have no debt and ~$43M cash. They have 161M shares outstanding and trade on the Toronto Stock Exchange.
Quick Links
Login to access
General Details
Financial
05/19/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
MCap (FD):
$282.68M
$267.53M
05/19/2023
$-15.15M
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
$224.53M
02/11/1977
$-15.15M
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%
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):
$2,500.00M884.38% of MCap
$2,700.00M1009.23% 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:
0.04PG/Explorer: Excellent Project
0.04PG/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
Average Grade:
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
Average Grade:
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
Location
Name
Owned
Type
Au
Ag
Cu
Notes
Development
Yukon , Canada
Casino
100%
Both
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
Location
Name
Owned
Type
Au
Ag
Cu
Notes
Development
Yukon , Canada
Casino
100%
Both
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
-24.09M
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
-18.06M
Maximum Profit (Gold):
$6,582.00M
$6,459.75M
n/a
$-122.25M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$6,582.00M
$6,459.75M
n/a
$-122.25M
Max Profit / Current MCap:
23.284
24.146
n/a
0.862
Max Profit Per Share (Gold):
$38.49
$37.78
n/a
$-0.71
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$38.49
$37.78
n/a
$-0.71
Total Free Profit Per Share:
$36.26
$35.69
n/a
$-0.57
FD MCap / Gold Eq.:
$37.69
$35.67
n/a
$-2.02
FD MCap / Silver Eq.:
$0.45
$0.44
n/a
$-0.01
FD MCap / Per Metal as % Spot Price:
1.91%
1.82%
n/a
-0.09%
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
-24.09M
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
-18.06M
Maximum Profit (Gold):
$6,582.00M
$6,459.75M
n/a
$-122.25M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$6,582.00M
$6,459.75M
n/a
$-122.25M
Max Profit / Current MCap:
23.284
24.146
n/a
0.862
Max Profit Per Share (Gold):
$38.49
$37.78
n/a
$-0.71
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$38.49
$37.78
n/a
$-0.71
Total Free Profit Per Share:
$36.26
$35.69
n/a
$-0.57
FD MCap / Gold Eq.:
$37.69
$35.67
n/a
$-2.02
FD MCap / Silver Eq.:
$0.45
$0.44
n/a
$-0.01
FD MCap / Per Metal as % Spot Price:
1.91%
1.82%
n/a
-0.09%
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
-24.09M
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
-18.06M
Maximum Profit (Gold):
$6,582.00M
$6,459.75M
n/a
$-122.25M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$6,582.00M
$6,459.75M
n/a
$-122.25M
Max Profit / Current MCap:
23.284
24.146
n/a
0.862
Max Profit Per Share (Gold):
$38.49
$37.78
n/a
$-0.71
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$38.49
$37.78
n/a
$-0.71
Total Free Profit Per Share:
$36.26
$35.69
n/a
$-0.57
FD MCap / Gold Eq.:
$37.69
$35.67
n/a
$-2.02
FD MCap / Silver Eq.:
$0.45
$0.44
n/a
$-0.01
FD MCap / Per Metal as % Spot Price:
1.91%
1.82%
n/a
-0.09%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
05/19/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
USD 1.0000
USD 1.0000
06/09/2023
Spot Gold:
$1,977.60
$1,961.30
06/09/2023
$-16.30
Spot Silver:
$23.83
$24.34
06/09/2023
$0.51
Gold:Silver Ratio:
82.99
80.58
06/09/2023
-2.41
Spot Gold (Future):
$3,000.00
$3,000.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
30.00
30.00
0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
0.00%
Plausibility of P & P:
100.00%
100.00%
0.00%
Plausibility of M & I:
80.00%
80.00%
0.00%
Plausibility of Inferred:
50.00%
50.00%
0.00%
Follow us on: