investorscraft@gmail.com

Intrinsic ValueWesdome Gold Mines Ltd. (WDO.TO)

Previous Close$19.54
Intrinsic Value
Upside potential
Previous Close
$19.54

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Wesdome Gold Mines Ltd. operates as a mid-tier gold producer focused on high-grade deposits in Canada, primarily through its Eagle River Complex in Ontario and Kiena Mine Complex in Québec. The company generates revenue by extracting and processing gold into doré bars, with silver as a secondary by-product. Its operations emphasize cost efficiency and high-grade ore, positioning it competitively in the North American gold sector. Wesdome’s strategic focus on tier-one jurisdictions mitigates geopolitical risks while supporting stable production. The company’s asset base, particularly the Eagle River Mine, is known for its high-grade reserves, which enhance margins relative to peers. With no dividend policy, Wesdome reinvests cash flows into exploration and development, aiming to extend mine life and optimize output. Its market position is bolstered by a disciplined approach to capital allocation and a lean operational structure, making it an attractive player in the intermediate gold space.

Revenue Profitability And Efficiency

In its latest fiscal year, Wesdome reported revenue of CAD 558.2 million, driven by gold sales, with net income reaching CAD 135.5 million, reflecting strong operational execution. The diluted EPS of CAD 0.90 underscores profitability, while operating cash flow of CAD 241.0 million highlights efficient cash generation. Capital expenditures of CAD 119.5 million indicate sustained investment in mine development and exploration.

Earnings Power And Capital Efficiency

Wesdome’s earnings power is evident in its robust net income margin of approximately 24.3%, supported by high-grade ore production. The company’s capital efficiency is demonstrated by its ability to fund growth internally, with operating cash flow covering 201.7% of capital expenditures. A minimal debt load of CAD 881,000 further underscores prudent financial management.

Balance Sheet And Financial Health

The balance sheet remains healthy, with CAD 123.1 million in cash and equivalents against negligible debt, providing ample liquidity. The near debt-free structure and strong cash position enable flexibility for strategic investments or opportunistic acquisitions. Shareholders’ equity is reinforced by consistent profitability and disciplined capital allocation.

Growth Trends And Dividend Policy

Wesdome prioritizes organic growth through exploration and mine optimization, as seen in its CAD 119.5 million capex. The company does not pay dividends, opting to reinvest cash flows into resource expansion. Production stability at Eagle River and potential ramp-up at Kiena support long-term volume growth, though gold price volatility remains a key variable.

Valuation And Market Expectations

With a market cap of CAD 2.80 billion, Wesdome trades at a premium to junior peers, reflecting its profitability and growth potential. A beta of 0.399 suggests lower volatility relative to the broader market, appealing to risk-averse investors. The valuation implies confidence in sustained high-grade production and operational efficiency.

Strategic Advantages And Outlook

Wesdome’s strategic advantages include high-grade assets in low-risk jurisdictions and a lean cost structure. The outlook is positive, with exploration upside at Kiena and Eagle River supporting reserve growth. However, exposure to gold price fluctuations and operational execution risks remain key monitorables. The company is well-positioned to capitalize on favorable gold market conditions.

Sources

Company filings, TSX disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount