Wedgemount Resources Corp. (WDGY.CN) 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

-1364.6%

-CA$0.32

vs CA$0.03 price

Levered DCF

-CA$0.54

After debt service

Piotroski score

2 / 9

Weak

Altman Z-score

-9.83

Distress zone

Rating

C+

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
P/E	-0.26×	-4.19×	-3.14×	-0.72×	-14.91×
P/B	-0.35×	3.63×	1.42×	3.23×	7.7×
P/S	2.46×	6.02×	14.61×	0×	0×
EV / EBITDA	-0.65×	-7.48×	-3.4×	-1.65×	225.27×
Gross margin	-198.1%	79.3%	72.5%	0.0%	0.0%
Operating margin	-343.7%	-110.0%	-314.9%	0.0%	0.0%
Net margin	-958.4%	-143.3%	-465.0%	0.0%	0.0%
Current ratio	0.13×	0.12×	1.36×	4.88×	5.04×
Debt / equity	-0.48×	0.88×	0.26×	0×	0×
Interest coverage	-9.32×	-6.75×	-14.05×	-1.23×	0×
Dividend yield	0.0%	0.0%	0.0%	0.0%	0.0%
Payout ratio	0.0%	0.0%	0.0%	0.0%	0.0%

Key metrics by fiscal year

Metric	FY2025	FY2024	FY2023	FY2022	FY2021
Return on equity	137.3%	-86.3%	-45.3%	-450.5%	-51.7%
Return on invested capital	-154.6%	-25.2%	-19.5%	-171.2%	-52.8%
Return on assets	-140.0%	-20.9%	-26.3%	-390.6%	-43.5%
Free cash flow yield	-112.7%	-13.5%	-81.5%	-72.1%	-5.7%
Earnings yield	-389.0%	-23.8%	-31.8%	-139.5%	-6.7%
Enterprise value	CA$7M	CA$8M	CA$4.1M	CA$1.5M	CA$11.9M
Net debt / EBITDA	-0.37×	-1.39×	0.15×	0.24×	-27.78×
Cash conversion cycle (days)	-359	-3,662	-547	-52	-39,106