stockrow
Friday 6 November 2026
Export WRN’s income statement to Excel — free account
Western Copper and Gold Corporation
WRN Basic Materials Other Industrial Metals & Mining
- EPS
- −134.8%
- Free cash flow
- −2.44%
- Total debt
- +921.8%
Quarter to June 2026, against a year earlier
1.55
0.05
−3.13%
Follow WRN
Alert me
Target Price Range
Analyst price targets
Free accountTen years at a glance
| Ten-year view | Analyst estimates Powerpack | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Group | Line | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM Jun ’26 | Trend | 10 yrs | 2026e | 2027e | 2028e | Next 3/yr |
| Income, $m | ||||||||||||||||||
| Income, $m | Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | |
| Gross margin, % | — | — | — | — | — | 0.00 | 0.00 | — | — | — | 0.00 | 0.0 pt | ||||||
| EBT | (2) | (2) | (2) | (1) | 2 | (3) | (4) | (2) | (5) | (2) | (4) | +3.9% | ||||||
| EBT margin, % | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.0 pt | ||||||
| Net income | (2) | (2) | (2) | (1) | (2) | (3) | (4) | (2) | (5) | (2) | (4) | +3.9% | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | n/m | |||||
| Earnings | (0.02) | (0.02) | (0.02) | (0.01) | 0.01 | (0.02) | (0.03) | (0.02) | (0.03) | (0.01) | (0.02) | (7.4%) | ||||||
| Cash flow | (0.02) | (0.02) | (0.02) | (0.01) | (0.02) | (0.02) | (0.02) | (0.01) | (0.02) | (0.01) | (0.01) | (4.0%) | ||||||
| Capex | (0.01) | (0.01) | (0.01) | (0.03) | (0.03) | (0.06) | (0.10) | (0.09) | (0.05) | (0.07) | (0.06) | +21.1% | ||||||
| Free cash flow | (0.03) | (0.03) | (0.03) | (0.04) | (0.05) | (0.08) | (0.12) | (0.10) | (0.07) | (0.09) | (0.07) | +12.1% | ||||||
| Book value | 0.36 | 0.36 | 0.36 | 0.36 | 0.54 | 0.62 | 0.56 | 0.65 | 0.74 | 0.69 | 0.90 | +7.4% | ||||||
| Shares, m | 94 | 96 | 100 | 104 | 115 | 144 | 152 | 160 | 188 | 201 | 210 | +8.7% | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | — | — | — | — | — | — | — | — | — | — | 0 | — | |||||
| P/S | — | — | — | — | — | — | — | — | — | — | 0 | — | ||||||
| P/B | — | — | — | — | — | — | — | — | — | — | 0 | — | ||||||
| EV/Sales | — | — | — | — | — | — | — | — | — | — | 0 | — | ||||||
| EV/FCF | — | — | — | — | — | — | — | — | — | — | 0 | — | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | (2) | (2) | (2) | (2) | (2) | (3) | (3) | (2) | (3) | (2) | (2) | +4.4% | |||||
| Capex | (1) | (1) | (1) | (3) | (4) | (9) | (16) | (15) | (10) | (15) | (14) | +31.7% | ||||||
| Free cash flow | (3) | (3) | (3) | (4) | (6) | (12) | (18) | (17) | (14) | (17) | (16) | +21.9% | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | 5 | 3 | 3 | 1 | 22 | 36 | 15 | 21 | 49 | 35 | 91 | +24.0% | |||||
| Net debt | (5) | (3) | (4) | (1) | (22) | (38) | (18) | (24) | (50) | (36) | (92) | +23.4% | ||||||
| Shareholders’ equity | 34 | 34 | 36 | 38 | 62 | 89 | 84 | 103 | 138 | 138 | 202 | +16.8% | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | (4.40) | (5.89) | (6.20) | (3.59) | 3.02 | (3.83) | (4.27) | (2.54) | (4.09) | (1.59) | (2.52) | +2.8 pt | |||||
| ROIC | (3.96) | (3.94) | (4.37) | (3.24) | (3.22) | (5.01) | (4.06) | (2.99) | (5.00) | (3.27) | (3.66) | +0.7 pt | ||||||
| ROE | (4.46) | (5.98) | (6.29) | (3.63) | 3.06 | (3.92) | (4.42) | (2.63) | (4.18) | (1.61) | (2.58) | +2.9 pt | ||||||
| People | ||||||||||||||||||
| People | Employees | 11 | 11 | — | 9 | 6 | 8 | 14 | 13 | 15 | 16 | — | +4.3% | |||||
| Revenue/emp, $m | 0.00 | 0.00 | — | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | — | n/m | ||||||
Negative figures in brackets.
estimates
Western Copper and Gold Corporation vs peers in Other Industrial Metals & Mining (Q) = latest quarter vs a year earlier
| Company | Market cap | P/E | Fwd P/E | Revenue growth (Q) | EPS growth (Q) | FCF growth (Q) | Gross margin (Q) | EBIT margin (Q) | Compare |
|---|---|---|---|---|---|---|---|---|---|
| ELVR Elevra Lithium Limited - Sponsored ADR | $467.8M | — | — | — | — | — | — | — | Compare |
| ALOY REalloys Inc. | $408.3M | — (loss-making) | — (loss-making) | +82.73% (above 0%: growing) | n/m | −4,222.78% (below 0%: shrinking) | 59.08% | (4,577.61%) | Compare |
| NB NioCorp Developments Ltd. | $394.5M | — (loss-making) | — | — | n/m | −26.61% (below 0%: shrinking) | 0.00% | 0.00% | Compare |
| UAMY United States Antimony Corporation | $387.6M | — (loss-making) | — (loss-making) | −24.70% (below 0%: shrinking) | −46.67% (below 0%: shrinking) | −163.88% (below 0%: shrinking) | 7.36% | (88.08%) | Compare |
| TMQ Trilogy Metals Inc. | $366.4M | — (loss-making) | — | — | n/m | +11.94% (above 0%: growing) | 0.00% | 0.00% | Compare |
| LZM Lifezone Metals Limited | $358.8M | — (loss-making) | — (loss-making) | −52.49% (below 0%: shrinking) | n/m | +47.94% (above 0%: growing) | 62.62% | (2,005.98%) | Compare |
| WRN Western Copper and Gold Corporation | $348.3M | — (loss-making) | — | — | n/m | −2.44% (below 0%: shrinking) | 0.00% | 0.00% | |
| SLI Standard Lithium Ltd. | $338.1M | — (loss-making) | — | — | n/m | −487.43% (below 0%: shrinking) | 0.00% | 0.00% | Compare |
| NMG Nouveau Monde Graphite Inc. | $265.0M | — (loss-making) | — | — | n/m | −11.32% (below 0%: shrinking) | 0.00% | 0.00% | Compare |
| Median of peers | $377.0M | — | — | −24.70% | — | −26.61% | 0.00% | 0.00% |