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

Western Copper & Gold Corp

www: 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 ~$285.11M which is a rise of roughly 20% over the last three weeks. As of 05/29/2025 they have no debt and ~$45M cash. They have 200M 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 05/29/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $238.06M $285.11M 05/29/2025
Total Assets: $70.00M $70.00M 05/29/2025
Total Liabilities: $0.40M $0.40M 05/29/2025
Current Assets: $55.00M $55.00M 05/29/2025
Current Liabilities: $0.40M $0.40M 05/29/2025
Total Debt: $0.00M $0.00M 05/29/2025
Cash: $45.00M $45.00M 05/29/2025
Enterprise Value: $193.06M $240.11M 08/10/1977
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: 05/29/2025
Misc 05/29/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 200,006,158 200,006,158 05/29/2025
Shares (FD): 211,000,000 211,000,000 05/29/2025
Insider Ownership: n/a 30% 05/29/2025
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a 01/01/2030 05/29/2025
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 05/29/2025
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 05/29/2025
Initial CapEx (Outstanding): $2,800.00M
1176.19% of MCap		 $2,800.00M
982.08% of MCap 		05/29/2025
Funding Option: n/a n/a 05/29/2025
Documentation: none FS 05/29/2025
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 05/29/2025
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 05/29/2025
Measured & Indicated: 10.00M 10.00M 05/29/2025
Inferred: n/a n/a 05/29/2025
Reserves & Resources: 10.00M 10.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 7.00M 7.00M 05/29/2025
Measured & Indicated: 7.00M 7.00M 05/29/2025
Inferred: n/a n/a 05/29/2025
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 05/29/2025
Extra Operating Cost: n/a n/a 05/29/2025
Total: $600 $600 05/29/2025
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 05/29/2025
Open Pit (Avg): n/a 0.30 g/t 05/27/2024
Recovery Rate: (CG)  70.00% (CG)  70.00% 05/29/2025
F
U
T
U
R
E		 Proven & Probable: 10.00M 10.00M 05/29/2025
Annual Production: 250,000oz. 250,000oz. 05/29/2025
Cash Cost: $100 $100 05/29/2025
Extra Operating Cost: $500 $500 05/29/2025
SILVER 05/29/2025
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 05/29/2025
Measured & Indicated: n/a n/a 05/29/2025
Inferred: n/a n/a 05/29/2025
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 05/29/2025
Measured & Indicated: n/a n/a 05/29/2025
Inferred: n/a n/a 05/29/2025
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 05/29/2025
Extra Operating Cost: n/a n/a 05/29/2025
Total: n/a n/a 05/29/2025
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 05/29/2025
Open Pit (Avg): n/a n/a 05/19/2023
Recovery Rate: n/a n/a 05/29/2025
F
U
T
U
R
E		 Proven & Probable: n/a n/a 05/29/2025
Annual Production: n/a n/a 05/29/2025
Cash Cost: n/a n/a 05/29/2025
Extra Operating Cost: n/a n/a 05/29/2025

Property

Last Analysis Data  (05/29/2025)
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		 05/29/2025
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): $18,860.10M $19,542.39M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $18,860.10M $19,542.39M n/a
Max Profit / Current MCap: 79.225 68.543 n/a
Max Profit Per Share (Gold): $89.38 $92.62 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $89.38 $92.62 n/a
Total Free Profit Per Share: $87.82 $90.78 n/a
FD MCap / Gold Eq.: $34.01 $40.73 n/a
FD MCap / Silver Eq.: $0.34 $0.44 n/a
FD MCap / Per Metal
as % Spot Price:		 1.03% 1.20% n/a
Measured &
Indicated		 05/29/2025
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): $18,860.10M $19,542.39M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $18,860.10M $19,542.39M n/a
Max Profit / Current MCap: 79.225 68.543 n/a
Max Profit Per Share (Gold): $89.38 $92.62 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $89.38 $92.62 n/a
Total Free Profit Per Share: $87.82 $90.78 n/a
FD MCap / Gold Eq.: $34.01 $40.73 n/a
FD MCap / Silver Eq.: $0.34 $0.44 n/a
FD MCap / Per Metal
as % Spot Price:		 1.03% 1.20% n/a

Reserves &
Resources		 05/29/2025
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): $18,860.10M $19,542.39M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $18,860.10M $19,542.39M n/a
Max Profit / Current MCap: 79.225 68.543 n/a
Max Profit Per Share (Gold): $89.38 $92.62 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $89.38 $92.62 n/a
Total Free Profit Per Share: $87.82 $90.78 n/a
FD MCap / Gold Eq.: $34.01 $40.73 n/a
FD MCap / Silver Eq.: $0.34 $0.44 n/a
FD MCap / Per Metal
as % Spot Price:		 1.03% 1.20% n/a

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.     ×