Western Uranium & Vanadium Corp. (WSTRF) intrinsic value & 10-year financials
Western Uranium & Vanadium Corp. (WSTRF) has no Graham intrinsic value right now because the formula needs positive earnings. Over the last 10 fiscal years revenue grew 46.5% a year to $425.4K, with an average return on invested capital of -8.8%.
- Graham intrinsic value
- —
- Share price (Oct 17, 2026)
- $0.32
- Market cap
- $20.5M
- Revenue (FY2025)
- $425.4K
- Revenue growth (10-yr CAGR)
- 46.5%
- ROIC (10-yr avg)
- -8.8%
- Free cash flow (FY2025)
- —
WSTRF 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $425.4K | -$7.2M | -$0.11 | — | -1712.5% | — |
| FY2024 | $183.8K | -$10.1M | -$0.18 | — | -5622.7% | — |
| FY2023 | $431.1K | -$4.9M | -$0.11 | — | -1182.2% | — |
| FY2022 | $7.2M | -$713.8K | -$0.02 | $3.5M | -10.8% | — |
| FY2021 | $272.1K | -$2.1M | -$0.06 | -$6.2M | -739.7% | — |
| FY2020 | $54.6K | -$2.4M | — | — | -3320.5% | — |
| FY2019 | $44.6K | -$2.1M | — | -$1.9M | -4582.9% | — |
| FY2018 | $48.2K | -$2.0M | — | -$1.7M | -4162.2% | — |
| FY2017 | $20.0K | -$414.3K | — | — | -8542.5% | -4.8% |
| FY2016 | $0 | -$2.2M | — | — | — | -12.9% |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
Western Uranium & Vanadium Corp. revenue growth over the past decade is N/A; insufficient history prevents a reliable 10-year CAGR calculation.
Western Uranium & Vanadium Corp. has historically struggled to out-earn its cost of capital, averaging just -8.9% ROIC.
Western Uranium & Vanadium Corp. capital allocation metrics are N/A for the decade; share count and net debt history are incomplete.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, Western Uranium & Vanadium Corp. is modeled at 15.0% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $-3.65 per share.