First Time Loading...
W

Whitehorse Gold Corp
XTSX:WHG

Watchlist Manager
Whitehorse Gold Corp
XTSX:WHG
Watchlist
Price: 0.51 CAD -7.27% Market Closed
Updated: Apr 26, 2024
Section:
 

Intrinsic Value

WHG's intrinsic value estimate is unreliable because it is based only on its DCF value and doesn't use a relative valuation using multiples.

Whitehorse Gold Corp. engages in recommencing activities of exploration and development of the Tagish Lake Gold Project. [ Read More ]

The intrinsic value of one WHG stock under the Base Case scenario is 0.04 CAD. Compared to the current market price of 0.51 CAD, Whitehorse Gold Corp is Overvalued by 93%.

Key Points:
WHG Intrinsic Value
Base Case
0.04 CAD
Overvaluation 93%
Intrinsic Value
Price
W
Worst Case
Base Case
Best Case
What is intrinsic value?

Valuation Backtest
Whitehorse Gold Corp

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling WHG stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
Whitehorse Gold Corp

What unique competitive advantages
does Whitehorse Gold Corp hold over its rivals?

What risks and challenges
does Whitehorse Gold Corp face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Provide an overview of the primary business activities
of Whitehorse Gold Corp.

Provide an overview of the primary business activities
of Whitehorse Gold Corp.

What unique competitive advantages
does Whitehorse Gold Corp hold over its rivals?

What risks and challenges
does Whitehorse Gold Corp face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Whitehorse Gold Corp.

Provide P/S
for Whitehorse Gold Corp.

Provide P/E
for Whitehorse Gold Corp.

Provide P/OCF
for Whitehorse Gold Corp.

Provide P/FCFE
for Whitehorse Gold Corp.

Provide P/B
for Whitehorse Gold Corp.

Provide EV/S
for Whitehorse Gold Corp.

Provide EV/GP
for Whitehorse Gold Corp.

Provide EV/EBITDA
for Whitehorse Gold Corp.

Provide EV/EBIT
for Whitehorse Gold Corp.

Provide EV/OCF
for Whitehorse Gold Corp.

Provide EV/FCFF
for Whitehorse Gold Corp.

Provide EV/IC
for Whitehorse Gold Corp.

Show me price targets
for Whitehorse Gold Corp made by professional analysts.

What are the Revenue projections
for Whitehorse Gold Corp?

How accurate were the past Revenue estimates
for Whitehorse Gold Corp?

What are the Net Income projections
for Whitehorse Gold Corp?

How accurate were the past Net Income estimates
for Whitehorse Gold Corp?

What are the EPS projections
for Whitehorse Gold Corp?

How accurate were the past EPS estimates
for Whitehorse Gold Corp?

What are the EBIT projections
for Whitehorse Gold Corp?

How accurate were the past EBIT estimates
for Whitehorse Gold Corp?

Compare the revenue forecasts
for Whitehorse Gold Corp with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Whitehorse Gold Corp and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Whitehorse Gold Corp against its competitors.

Analyze the profit margins
(gross, operating, and net) of Whitehorse Gold Corp compared to its peers.

Compare the P/E ratios
of Whitehorse Gold Corp against its peers.

Discuss the investment returns and shareholder value creation
comparing Whitehorse Gold Corp with its peers.

Analyze the financial leverage
of Whitehorse Gold Corp compared to its main competitors.

Show all profitability ratios
for Whitehorse Gold Corp.

Provide ROE
for Whitehorse Gold Corp.

Provide ROA
for Whitehorse Gold Corp.

Provide ROIC
for Whitehorse Gold Corp.

Provide ROCE
for Whitehorse Gold Corp.

Provide Gross Margin
for Whitehorse Gold Corp.

Provide Operating Margin
for Whitehorse Gold Corp.

Provide Net Margin
for Whitehorse Gold Corp.

Provide FCF Margin
for Whitehorse Gold Corp.

Show all solvency ratios
for Whitehorse Gold Corp.

Provide D/E Ratio
for Whitehorse Gold Corp.

Provide D/A Ratio
for Whitehorse Gold Corp.

Provide Interest Coverage Ratio
for Whitehorse Gold Corp.

Provide Altman Z-Score Ratio
for Whitehorse Gold Corp.

Provide Quick Ratio
for Whitehorse Gold Corp.

Provide Current Ratio
for Whitehorse Gold Corp.

Provide Cash Ratio
for Whitehorse Gold Corp.

What is the historical Revenue growth
over the last 5 years for Whitehorse Gold Corp?

What is the historical Net Income growth
over the last 5 years for Whitehorse Gold Corp?

What is the current Free Cash Flow
of Whitehorse Gold Corp?

Discuss the annual earnings per share (EPS)
trend over the past five years for Whitehorse Gold Corp.

Popular Strategic Analysis Valuation Future Outlook Peer Analysis Profitability Solvency Financials
Financials
Revenue
Operating Income
Net Income
Operating Cash Flow
Investing Cash Flow
Financing Cash Flow

Balance Sheet Decomposition
Whitehorse Gold Corp

29.9m
Assets
818k
Liabilities
29.9m
Assets
818k
Liabilities
Current Assets 2.3m
Cash & Short-Term Investments 2.1m
Receivables 151.9k
Other Current Assets 136.4k
Non-Current Assets 27.6m
PP&E 27.5m
Other Non-Current Assets 42.3k
Current Liabilities 818k
Accounts Payable 785.7k
Short-Term Debt 32.2k
Other Current Liabilities 10
Efficiency

Earnings Waterfall
Whitehorse Gold Corp

Revenue
0 CAD
Operating Expenses
-1.8m CAD
Operating Income
-1.8m CAD
Other Expenses
-348.4k CAD
Net Income
-2.2m CAD
Operating Margin
Net Margin
FCF Margin
ROE
ROA
ROIC
ROCE

Free Cash Flow Analysis
Whitehorse Gold Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
Fundamental Scores

WHG Profitability Score
Profitability Due Diligence

Whitehorse Gold Corp's profitability score is 38/100. The higher the profitability score, the more profitable the company is.

Negative Free Cash Flow
Negative Operating Income
Negative Net Income
Negative ROIC
38/100
Profitability
Score

Whitehorse Gold Corp's profitability score is 38/100. The higher the profitability score, the more profitable the company is.

WHG Solvency Score
Solvency Due Diligence

Whitehorse Gold Corp's solvency score is 72/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Long-Term Solvency
Negative Net Debt
Low D/E
72/100
Solvency
Score

Whitehorse Gold Corp's solvency score is 72/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

WHG Price Targets Summary
Whitehorse Gold Corp

Wall Street analysts forecast WHG stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for WHG is 1.65 CAD .

WHG Lowest Forecast
Wall Street Target
Not Available
WHG Average Forecast
Wall Street Target
1.65 CAD
224% Upside
WHG Highest Forecast
Wall Street Target
Not Available
Lowest
Price Target
Not Available
Average
Price Target
1.65 CAD
224% Upside
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

WHG Price
Whitehorse Gold Corp

1M 1M
-
6M 6M
-
1Y 1Y
-7%
3Y 3Y
-70%
5Y 5Y
-27%
10Y 10Y
-27%
Annual Price Range
0.51
52w Low
0.51
52w High
0.55
Price Metrics
Average Annual Return 232.5%
Standard Deviation of Annual Returns 455.09%
Max Drawdown -91%
Shares Statistics
Market Capitalization 27.4m CAD
Shares Outstanding 53 749 923
Percentage of Shares Shorted 0.02%

WHG Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Whitehorse Gold Corp

Country

Canada

Industry

Metals & Mining

Market Cap

27.4m CAD

Dividend Yield

0%

Description

Whitehorse Gold Corp. engages in recommencing activities of exploration and development of the Tagish Lake Gold Project. The company is headquartered in Vancouver, British Columbia and currently employs 5 full-time employees. The company went IPO on 2020-11-25. The firm is engaged in exploring and developing mining properties, including its Skukum Gold Project located in the Yukon Territory, Canada. The Skukum Gold Project, covering an area of approximately 170.3 square kilometers, is located approximately 55 kilometers (km) south of Whitehorse, Yukon Territory, Canada, and consists of approximately 1,051 mining claims hosting about three identified gold and gold-silver mineral deposits, such as Skukum Creek, Goddell and Mount Skukum.

Contact

BRITISH COLUMBIA
Vancouver
Suite 1750 - 1066 West Hastings Street
+16043365919.0
https://whitehorsegold.ca/

IPO

2020-11-25

Employees

5

Officers

CEO & Director
Mr. Gordon Kenneth Neal
Chief Financial Officer
Ms. Jean Zhang
VP of Corp. Affairs
Mr. Steve Stakiw
VP of Corp. Social Responsibility
Ms. Loralee Johnstone
Consultant
Mr. Kevin D. Weston B.eng.
Corp. Sec.
Ms. Flora Lo

See Also

Summary
WHG intrinsic value, competitors valuation, and company profile.
DCF Valuation
WHG stock valuation using Discount Cash Flow valuation method.
Relative Valuation
WHG stock valuation using valuation multiples.
Wall Street Estimates
WHG 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
WHG 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
What is the Intrinsic Value of one WHG stock?

The intrinsic value of one WHG stock under the Base Case scenario is 0.04 CAD.

Is WHG stock undervalued or overvalued?

Compared to the current market price of 0.51 CAD, Whitehorse Gold Corp is Overvalued by 93%.

ALPHA SPREAD
Join more than 131,500+ value investors using Alpha Spread
Create a 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 High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 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.