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: 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 ~$234.43M which is a fall of roughly 19% over the last two months. As of 05/27/2024 they have no debt and ~$55M cash. They have 196M 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 05/27/2024
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $289.00M $234.43M 05/27/2024 $-54.58M
Total Assets: $70.00M $70.00M 05/27/2024 $0.00M
Total Liabilities: $0.40M $0.40M 05/27/2024 $0.00M
Current Assets: $55.00M $55.00M 05/27/2024 $0.00M
Current Liabilities: $0.40M $0.40M 05/27/2024 $0.00M
Total Debt: $0.00M $0.00M 05/27/2024 $0.00M
Cash: $55.00M $55.00M 05/27/2024 $0.00M
Enterprise Value: $234.00M $179.43M 09/08/1975 $-54.58M
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: 05/27/2024 n/a
Misc 05/27/2024
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 196,109,619 196,109,619 05/27/2024 0
Shares (FD): 207,684,462 207,684,462 05/27/2024 0
Insider Ownership: n/a 30% 05/27/2024 30%
Dividend (Annual): n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2028 05/27/2024 n/a
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 05/27/2024 0
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 05/27/2024 0
Initial CapEx (Outstanding): $2,800.00M
968.85% of MCap		 $2,800.00M
1194.4% of MCap 		05/27/2024 $0.00M
Funding Option: n/a n/a 05/27/2024 n/a
Documentation: none FS 05/27/2024 n/a
Future MCap Modifier: 0.15
Developer: Strong Path to Production
 0.15
Developer: Strong Path to Production
 05/27/2024 0
Cash Flow Multiplier: 3 3 05/27/2024 0.00

Resource Data

GOLD 05/27/2024
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 05/27/2024 0.00M
Measured & Indicated: 10.00M 10.00M 05/27/2024 0.00M
Inferred: n/a n/a 05/27/2024 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 05/27/2024 0.00M
Measured & Indicated: 7.00M 7.00M 05/27/2024 0.00M
Inferred: n/a n/a 05/27/2024 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 05/27/2024 $0.00
Extra Operating Cost: n/a n/a 05/27/2024 $0.00
Total: $500 $500 05/27/2024 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 05/27/2024 n/a
Open Pit (Avg): n/a 0.30 g/t 05/27/2024 0.30 g/t
Recovery Rate: (CG)  70.00% (CG)  70.00% 05/27/2024 0.00%
F
U
T
U
R
E		 Proven & Probable: 10.00M 10.00M 05/27/2024 0.00M
Annual Production: 250,000oz. 250,000oz. 05/27/2024 0oz.
Cash Cost: $100 $100 05/27/2024 $0
Extra Operating Cost: $400 $400 05/27/2024 $0
SILVER 05/27/2024
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 05/27/2024 0.00M
Measured & Indicated: n/a n/a 05/27/2024 0.00M
Inferred: n/a n/a 05/27/2024 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 05/27/2024 0.00M
Measured & Indicated: n/a n/a 05/27/2024 0.00M
Inferred: n/a n/a 05/27/2024 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 05/27/2024 $0.00
Extra Operating Cost: n/a n/a 05/27/2024 $0.00
Total: n/a n/a 05/27/2024 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 05/27/2024 n/a
Open Pit (Avg): n/a n/a 05/19/2023 n/a
Recovery Rate: n/a n/a 05/27/2024 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 05/27/2024 0.00M
Annual Production: n/a n/a 05/27/2024 n/a
Cash Cost: n/a n/a 05/27/2024 n/a
Extra Operating Cost: n/a n/a 05/27/2024 n/a

Property

Last Analysis Data  (05/27/2024)
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		 05/27/2024
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 111.99M
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 78.39M
Maximum Profit (Gold): $12,960.50M $13,200.60M n/a $240.10M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $12,960.50M $13,200.60M n/a $240.10M
Max Profit / Current MCap: 44.846 56.310 n/a 11.465
Max Profit Per Share (Gold): $62.40 $63.56 n/a $1.16
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $62.40 $63.56 n/a $1.16
Total Free Profit Per Share: $60.50 $62.00 n/a $1.50
FD MCap / Gold Eq.: $41.29 $33.49 n/a $-7.80
FD MCap / Silver Eq.: $0.56 $0.39 n/a $-0.16
FD MCap / Per Metal
as % Spot Price:		 1.76% 1.40% n/a -0.35%
Measured &
Indicated		 05/27/2024
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 111.99M
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 78.39M
Maximum Profit (Gold): $12,960.50M $13,200.60M n/a $240.10M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $12,960.50M $13,200.60M n/a $240.10M
Max Profit / Current MCap: 44.846 56.310 n/a 11.465
Max Profit Per Share (Gold): $62.40 $63.56 n/a $1.16
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $62.40 $63.56 n/a $1.16
Total Free Profit Per Share: $60.50 $62.00 n/a $1.50
FD MCap / Gold Eq.: $41.29 $33.49 n/a $-7.80
FD MCap / Silver Eq.: $0.56 $0.39 n/a $-0.16
FD MCap / Per Metal
as % Spot Price:		 1.76% 1.40% n/a -0.35%

Reserves &
Resources		 05/27/2024
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 111.99M
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 78.39M
Maximum Profit (Gold): $12,960.50M $13,200.60M n/a $240.10M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $12,960.50M $13,200.60M n/a $240.10M
Max Profit / Current MCap: 44.846 56.310 n/a 11.465
Max Profit Per Share (Gold): $62.40 $63.56 n/a $1.16
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $62.40 $63.56 n/a $1.16
Total Free Profit Per Share: $60.50 $62.00 n/a $1.50
FD MCap / Gold Eq.: $41.29 $33.49 n/a $-7.80
FD MCap / Silver Eq.: $0.56 $0.39 n/a $-0.16
FD MCap / Per Metal
as % Spot Price:		 1.76% 1.40% n/a -0.35%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults