Alaska Silver Corp. (WAM.V) Valuation

Valuation

Model-based estimates, not advice. The DCF is the discounted-cash-flow value per share; compare it with the price, not as a target.

DCF fair value

-72.1%

CA$0.13

vs CA$0.47 price

Levered DCF

CA$0.13

After debt service

Piotroski score

3 / 9

Weak

Altman Z-score

-5.39

Distress zone

Rating

Overall 2 / 5

Ratios by fiscal year

Margins and yields are shares of revenue, equity or price; multiples are ×.

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
P/E	-6.95×	-3.77×	-4.26×	-19.01×	-1.75×	-209.3×	-163.64×
P/B	10.31×	0.38×	0.67×	1.87×	0.58×	3.95×	3.22×
P/S	0×	0×	0×	0×	0×	0×	0×
EV / EBITDA	-6.98×	-4.28×	-2.09×	-18.16×	-5.56×	-253.98×	-8,806.03×
Gross margin	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%
Operating margin	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%
Net margin	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%
Current ratio	1.14×	1.06×	1.2×	1.84×	1.79×	0.28×	10.32×
Debt / equity	0.37×	0.07×	0.1×	0.11×	0.39×	0×	0×
Interest coverage	-23.76×	-59.08×	-34.84×	-40.41×	-35.54×	-80.89×	0×
Dividend yield	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%
Payout ratio	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%

Key metrics by fiscal year

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
Return on equity	-143.3%	-10.3%	-15.6%	-10.5%	-25.8%	-1.2%	-2.0%
Return on invested capital	-70.5%	-9.3%	-13.7%	-9.2%	-15.1%	-1.5%	-1.9%
Return on assets	-53.0%	-9.3%	-13.8%	-9.2%	-20.4%	-1.2%	-2.0%
Free cash flow yield	-7.6%	-18.1%	-19.2%	-4.8%	-13.1%	-0.2%	-0.0%
Earnings yield	-13.9%	-27.0%	-23.4%	-5.6%	-44.9%	-0.3%	-0.6%
Enterprise value	CA$57M	CA$13.8M	CA$20.5M	CA$44.5M	CA$6.8M	CA$34.3M	CA$34M
Net debt / EBITDA	0.83×	-0.47×	-0.17×	0.46×	-1.67×	0.21×	87.93×
Cash conversion cycle (days)	-294,831	-107	-595	-98,814	0	0	0