Subscribe Now   -   Standard: only $299 per year   or   Premium: only $399 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

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 ~C$522.07M which is a fall of roughly 25% over the last two months. As of 05/28/2026 they have no debt and ~C$95.93M cash. They have 226M 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 05/28/2026
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $695.13M $522.07M 05/28/2026 $-173.06M
MCap (OS): $661.77M $497.02M 05/28/2026 $-164.75M
Total Assets: $203.72M $200.39M 05/28/2026 $-3.34M
Total Liabilities: $2.17M $2.13M 05/28/2026 $-0.04M
Current Assets: $97.53M $95.93M 05/28/2026 $-1.60M
Current Liabilities: $0.29M $0.28M 05/28/2026 $0.00M
Total Debt: $0.00M $0.00M 05/28/2026 $0.00M
Cash: $97.53M $95.93M 05/28/2026 $-1.60M
Debt (Net): $-97.53M $-95.93M $1.60M
Enterprise Value: $597.60M $426.14M $-171.46M
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: 05/28/2026 n/a
Misc 05/28/2026
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 225,628,684 225,628,684 05/28/2026 0
Shares (FD): 237,000,000 237,000,000 05/28/2026 0
Insider Ownership: 30% 30% 05/28/2026 n/a
Dividend (Annual): n/a n/a 05/28/2026 n/a
Company Type: Mostly Gold Mostly Gold never n/a
Group: Developer Developer never n/a
Production ETA: n/a 01/01/2030 05/28/2026 n/a
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 05/28/2026
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 05/28/2026
Development Phase: FS Released FS Released 05/28/2026 n/a
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 15
Developer: Strong Path to Production
 15
Developer: Strong Path to Production
 05/28/2026 0
Cash Flow Multiple: 3 3 05/28/2026 0.00

Resource Data

GOLD 05/28/2026
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 05/28/2026 0.00M
Measured & Indicated: 10.00M 10.00M 05/28/2026 0.00M
Inferred: n/a n/a 05/28/2026 0.00M
Reserves & Resources: 10.00M 10.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 7.00M 7.00M 05/28/2026 0.00M
Measured & Indicated: 7.00M 7.00M 05/28/2026 0.00M
Inferred: n/a n/a 05/28/2026 0.00M
Reserves & Resources: 7.00M 7.00M never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 05/28/2026 $0.00
Extra Operating Cost: n/a n/a 05/28/2026 $0.00
Total: $600 $600 05/28/2026 $0.00
Margin (Free Cash Flow): n/a $0.00
MCap / Production (AuEq): n/a n/a n/a
EV / Production (AuEq): n/a n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 05/28/2026 n/a
Open Pit (Avg): n/a 0.30 g/t 05/28/2026 n/a
Recovery Rate: (CG)  70.00% (CG)  70.00% 05/28/2026 0.00%
F
U
T
U
R
E		 Proven & Probable: 10.00M 10.00M 05/28/2026 0.00M
Annual Production: 250,000oz. 250,000oz. 05/28/2026 0oz.
Cash Cost: $100 $100 05/28/2026 $0
Extra Operating Cost: $500 $500 05/28/2026 $0
SILVER 05/28/2026
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 05/28/2026 0.00M
Measured & Indicated: n/a n/a 05/28/2026 0.00M
Inferred: n/a n/a 05/28/2026 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 05/28/2026 0.00M
Measured & Indicated: n/a n/a 05/28/2026 0.00M
Inferred: n/a n/a 05/28/2026 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 05/28/2026 $0.00
Extra Operating Cost: n/a n/a 05/28/2026 $0.00
Total: n/a n/a 05/28/2026 $0.00
Margin (Free Cash Flow): n/a $0.00
MCap / Production (AgEq): n/a n/a n/a
EV / Production (AgEq): n/a n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 05/28/2026 n/a
Open Pit (Avg): n/a n/a 05/28/2026 n/a
Recovery Rate: n/a n/a 05/28/2026 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 05/28/2026 0.00M
Annual Production: n/a n/a 05/28/2026 n/a
Cash Cost: n/a n/a 05/28/2026 n/a
Extra Operating Cost: n/a n/a 05/28/2026 n/a

Property

Last Analysis Data  (05/28/2026)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Dev Casino
100 4000.00 22.00 2800.00 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
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Dev Casino
100 4000.00 22.00 2800.00 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		 05/28/2026
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 80.57M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 7.00M 7.00M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 56.40M
Maximum Profit (Gold): $27,262.90M $24,991.82M n/a $-2,271.08M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $27,262.90M $24,991.82M n/a $-2,271.08M
Max Profit / Current MCap: 39.220 47.871 n/a 8.651
Max Profit Per Share (Gold): $115.03 $105.45 n/a $-9.58
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $115.03 $105.45 n/a $-9.58
Total Free Profit Per Share: $110.97 $102.35 n/a $-8.62
FD MCap / Gold Eq.: $99.30 $74.58 n/a $-24.72
FD MCap / Silver Eq.: $1.68 $1.11 n/a $-0.57
FD MCap / Per Metal
as % Spot Price:		 2.21% 1.79% n/a -0.42%
EV / Gold Eq.: $85.37 $60.88 n/a $-24.49
EV / Silver Eq.: $1.44 $0.90 n/a $-0.54
EV / Per Metal
as % Spot Price:		 1.90% 1.46% n/a -0.44%
Measured &
Indicated		 05/28/2026
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 80.57M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 7.00M 7.00M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 56.40M
Maximum Profit (Gold): $27,262.90M $24,991.82M n/a $-2,271.08M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $27,262.90M $24,991.82M n/a $-2,271.08M
Max Profit / Current MCap: 39.220 47.871 n/a 8.651
Max Profit Per Share (Gold): $115.03 $105.45 n/a $-9.58
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $115.03 $105.45 n/a $-9.58
Total Free Profit Per Share: $110.97 $102.35 n/a $-8.62
FD MCap / Gold Eq.: $99.30 $74.58 n/a $-24.72
FD MCap / Silver Eq.: $1.68 $1.11 n/a $-0.57
FD MCap / Per Metal
as % Spot Price:		 2.21% 1.79% n/a -0.42%
EV / Gold Eq.: $85.37 $60.88 n/a $-24.49
EV / Silver Eq.: $1.44 $0.90 n/a $-0.54
EV / Per Metal
as % Spot Price:		 1.90% 1.46% n/a -0.44%

Reserves &
Resources		 05/28/2026
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 80.57M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 7.00M 7.00M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 56.40M
Maximum Profit (Gold): $27,262.90M $24,991.82M n/a $-2,271.08M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $27,262.90M $24,991.82M n/a $-2,271.08M
Max Profit / Current MCap: 39.220 47.871 n/a 8.651
Max Profit Per Share (Gold): $115.03 $105.45 n/a $-9.58
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $115.03 $105.45 n/a $-9.58
Total Free Profit Per Share: $110.97 $102.35 n/a $-8.62
FD MCap / Gold Eq.: $99.30 $74.58 n/a $-24.72
FD MCap / Silver Eq.: $1.68 $1.11 n/a $-0.57
FD MCap / Per Metal
as % Spot Price:		 2.21% 1.79% n/a -0.42%
EV / Gold Eq.: $85.37 $60.88 n/a $-24.49
EV / Silver Eq.: $1.44 $0.90 n/a $-0.54
EV / Per Metal
as % Spot Price:		 1.90% 1.46% n/a -0.44%

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.     ×