Western Copper and Gold Corp
TSX:WRN

Watchlist Manager
Western Copper and Gold Corp Logo
Western Copper and Gold Corp
TSX:WRN
Watchlist
Price: 3.54 CAD -2.21% Market Closed
Market Cap: 713.8m CAD
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Balance Sheet

Assets
+
3Y
+71%
5Y
+248%
10Y
+315%
Liabilities
+
3Y
-2%
5Y
+356%
10Y
+508%
Equity
+
3Y
+74%
5Y
+246%
10Y
+311%

Balance Sheet Decomposition
Western Copper and Gold Corp

198.3m
Assets
5.5m
Liabilities
198.3m
Assets
5.5m
Liabilities
Current Assets 56.7m
Cash & Short-Term Investments 56.1m
Other Current Assets 578.4k
Non-Current Assets 141.6m
PP&E 141.6m
Current Liabilities 5.4m
Accounts Payable 5.2m
Other Current Liabilities 186.4k
Non-Current Liabilities 92.4k
Long-Term Debt 92.4k

Balance Sheet
Western Copper and Gold Corp

Rotate your device to view
Balance Sheet
Currency: CAD
Dec-2005 Dec-2006 Dec-2007 Dec-2008 Dec-2009 Dec-2010 Dec-2011 Dec-2012 Dec-2013 Dec-2014 Dec-2015 Dec-2016 Dec-2017 Dec-2018 Dec-2019 Dec-2020 Dec-2021 Dec-2022 Dec-2023 Dec-2024
Assets
Cash & Cash Equivalents
0
2
24
5
3
2
1
34
6
8
1
1
0
3
2
29
31
1
26
14
Cash Equivalents
0
2
24
5
3
2
1
34
6
8
1
1
0
3
2
29
31
1
26
14
Short-Term Investments
0
35
0
8
10
22
8
0
17
9
10
7
4
2
0
1
17
22
6
55
Total Receivables
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Other Current Assets
0
0
0
0
0
0
1
0
1
0
0
0
0
0
0
1
1
1
1
1
Total Current Assets
0
37
24
13
14
24
10
34
24
17
11
7
5
5
2
30
49
25
33
70
PP&E Net
5
47
57
66
73
74
42
18
27
33
36
39
41
42
48
54
67
90
111
123
PP&E Gross
0
47
57
66
73
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Accumulated Depreciation
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Other Long-Term Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Assets
5
N/A
84
+1 767%
81
-3%
79
-2%
87
+10%
97
+12%
52
-47%
52
-1%
51
-1%
50
-3%
47
-5%
46
-2%
45
-2%
47
+4%
51
+8%
84
+66%
116
+38%
114
-1%
144
+26%
193
+34%
Liabilities
Accounts Payable
0
1
1
1
1
1
1
2
2
1
1
1
1
1
0
1
2
4
4
3
Short-Term Debt
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Current Portion of Long-Term Debt
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Other Current Liabilities
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
0
0
0
Total Current Liabilities
0
1
1
1
1
1
1
2
2
1
1
1
1
1
1
1
3
5
4
3
Long-Term Debt
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Deferred Income Tax
0
12
10
10
10
2
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Liabilities
0
N/A
12
+12 300%
11
-10%
11
-4%
11
N/A
3
-70%
1
-63%
2
+33%
2
-6%
1
-20%
1
-42%
1
N/A
1
N/A
1
-14%
1
-17%
1
+140%
3
+183%
5
+35%
4
-3%
3
-29%
Equity
Common Stock
0
70
72
72
78
99
104
105
105
105
105
106
108
112
117
151
183
184
216
273
Retained Earnings
18
21
24
26
28
34
82
86
88
89
92
94
96
99
101
103
107
112
115
122
Additional Paid In Capital
22
23
22
23
26
29
29
32
32
33
33
33
33
34
34
35
36
38
38
39
Total Equity
4
N/A
72
+1 527%
70
-2%
69
-2%
76
+11%
94
+24%
51
-46%
50
-2%
50
-1%
48
-2%
46
-4%
45
-2%
45
-2%
46
+4%
50
+8%
83
+65%
112
+36%
110
-2%
139
+27%
190
+36%
Total Liabilities & Equity
5
N/A
84
+1 767%
81
-3%
79
-2%
87
+10%
97
+12%
52
-47%
52
-1%
51
-1%
50
-3%
47
-5%
46
-2%
45
-2%
47
+4%
51
+8%
84
+66%
116
+38%
114
-1%
144
+26%
193
+34%
Shares Outstanding
Common Shares Outstanding
72
72
73
73
79
92
93
94
94
94
94
95
97
101
108
136
151
152
166
198

See Also

Summary
WRN intrinsic value, competitors valuation, and company profile.
DCF Valuation
WRN stock valuation using Discount Cash Flow valuation method.
Relative Valuation
WRN stock valuation using valuation multiples.
Wall Street Estimates
WRN price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
WRN stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 303,100+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.