Waskahigan Oil & Gas Corp. (WOGC.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

-220.1%

-CA$0.28

vs CA$0.23 price

Levered DCF

-CA$0.32

After debt service

Piotroski score

1 / 9

Weak

Altman Z-score

-36.46

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
P/E	0.97×	-6.78×	-12.16×	-38.78×	-38.55×	-213.33×
P/B	0×	-6.46×	-106.8×	29×	11.08×	-14.28×
P/S	0×	6.83×	2.74×	4.13×	4.06×	0×
EV / EBITDA	0×	-10.89×	128.62×	-233.78×	29.81×	-213.94×
Gross margin	0.0%	-1.5%	11.6%	13.8%	32.5%	0.0%
Operating margin	0.0%	90.2%	-21.4%	-22.9%	5.2%	0.0%
Net margin	0.0%	-100.8%	-22.5%	-10.7%	-10.5%	0.0%
Current ratio	0×	0.15×	0.16×	0.34×	0.16×	0.01×
Debt / equity	0×	-2.62×	-51.21×	6.34×	2.85×	0×
Interest coverage	0×	6.22×	-2.66×	-4.21×	0.75×	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	0.0%	95.5%	877.6%	-75.1%	-28.6%	6.9%
Return on invested capital	0.0%	24.1%	-9.5%	-8.3%	2.1%	0.2%
Return on assets	0.0%	-16.8%	-7.4%	-4.4%	-3.6%	-15.9%
Free cash flow yield	-116.2%	-5.7%	-5.9%	2.5%	-0.5%	-0.5%
Earnings yield	104.5%	-14.8%	-8.2%	-2.6%	-2.6%	-0.5%
Enterprise value	CA$0	CA$4.4M	CA$3.5M	CA$6M	CA$5.3M	CA$4.2M
Net debt / EBITDA	0×	-2.97×	40.31×	-39.73×	6.02×	0×
Cash conversion cycle (days)	0	-224	-131	-121	-65	0