Wayfinder Metals Corp. (WMC.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

-160.8%

-CA$0.10

vs CA$0.17 price

Levered DCF

CA$0.00

After debt service

Piotroski score

1 / 9

Weak

Altman Z-score

-247.24

Distress zone

Rating

—

Ratios by fiscal year

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

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020
P/E	-2.25×	-5.48×	-0.56×	-2.61×	-2.99×	-91.67×
P/B	-1.62×	-6.36×	-1.1×	-21.03×	4.06×	11.94×
P/S	0×	0×	0×	0×	0×	0×
EV / EBITDA	-2.79×	0×	0×	-2.4×	-1.98×	0×
Gross margin	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%
Net margin	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%
Current ratio	0.04×	0.62×	0.07×	0.48×	3.39×	2.71×
Debt / equity	0×	0×	0×	0×	0×	0×
Interest coverage	0×	0×	0×	0×	0×	0×
Dividend yield	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%

Key metrics by fiscal year

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020
Return on equity	57.5%	116.4%	196.4%	806.6%	-136.1%	-12.9%
Return on invested capital	57.5%	107.3%	189.8%	877.1%	-137.3%	-27.9%
Return on assets	-1447.7%	-71.6%	-2550.0%	-859.9%	-95.9%	-8.1%
Free cash flow yield	-45.0%	0.0%	-98.7%	-38.1%	-22.7%	-3.3%
Earnings yield	-35.5%	-18.3%	-178.4%	-38.3%	-33.5%	-1.1%
Enterprise value	CA$560.2K	CA$751.3K	CA$238.3K	CA$1.1M	CA$882.2K	CA$1.8M
Net debt / EBITDA	0.02×	0×	0×	0×	0.98×	0×
Cash conversion cycle (days)	0	0	0	0	0	0