Calculators
Black-Scholes analysis (no dividends)
Black-Scholes analysis (with dividends)
Warrants binomial model calculator
Prices as of October 26, 2007
| Home | Warrants | Information | Broker Information | Education | Books | Stock Rights | News Feeds | Contact | Disclaimer |
| COMPANY NAME | Cdn Insider | Link to Yahoo | Stocks in | 1 Month | |||||||||||||
| (click on the company name for | Latest | U. S. | U. S. | Canadian | Expiration | Exercise | Exercise | Wts | Price | the money | Historic | Fair | |||||
| number of warrants trading, | Insider | Warrant | Symbol | Cdn Stock | Symbol | Warrant | Date | Price | Price | Leverage | per | of | (Intrinsic | Volatility | Warrant | Market | Comments |
| company website and warrant PRs.) | Activity | CUSIP NO | Stock | Symbol | Warrant | Symbol | US$ | Cdn$ | Share | Common | Value) | Annualized | Price | Value | |||
| Goldcorp | T.G | 390124 11 3 | GG | T.G | GG-WT | G.WT.G | 09-Jun-11 | $45.75 | 2.78 | 1 | 32.2 | -13.55 | 28.8 | 11.59 | $5.01 | Very Overvalued | |
| Pinetree Capital | T.PNP | 723330 12 2 | PNPFF.pk | T.PNP | PNP.WT | 16-Apr-12 | $15.00 | 4.81 | 1 | 4.95 | -10.05 | 69.5 | 1.03 | $1.67 | Bargain | ||
| New Gold Inc. | T.NGD | 644535 12 2 | NGD | T.NGD | NGD.WT.A | 28-Jun-17 | $15.00 | 4.16 | 1 | 6.49 | -8.51 | 66.1 | 1.56 | $4.15 | Bargain | ||
| Metallic Ventures Gold | T.MVG | 591253 12 5 | MTLVF.pk | T.MVG | MVG.WT | 17-Mar-09 | $10.00 | 20 | 1 | 1.9 | -8.1 | 48.8 | 0.095 | $0.00 | Very Overvalued | ||
| S M T C Mfg Corp of Can | T.SMX | 78458Q 12 1 | SMTX | T.SMX | SMX.WT | 04-Mar-09 | $9.25 | 7.47 | 5 | 2.8 | -6.45 | 178.1 | 0.075 | $0.29 | Bargain | ||
| Envoy Communs Group Inc | T.ECG | 29413B 11 3 | ECGI | T.ECG | ECG.WT | 20-Feb-09 | $9.00 | 40.13 | 5 | 3.01 | -5.99 | 42.1 | 0.015 | $0.00 | Very Overvalued | ||
| New Gold Inc. | T.NGD | 644535 11 4 | NGD | T.NGD | NGD.WT | 29-Feb-08 | $12.00 | 81.13 | 1 | 6.49 | -5.51 | 66.1 | 0.08 | $0.09 | Undervalued | ||
| Coalcorp Mining | T.CCJ | 190135 13 7 | CCJFF.pk | T.CCJ | CCJ.WT.A | 17-Aug-11 | $8.40 | 12.56 | 1 | 3.14 | -5.26 | 132 | 0.25 | $2.24 | Bargain | ||
| Dundee Precious Metals | T.DPM | 265269 12 6 | T.DPM | DPM.WT | 29-Jun-12 | $15.00 | 4.01 | 1 | 9.75 | -5.25 | 24.5 | 2.43 | $1.39 | Overvalued | |||
| U S Gold | T.UXG | 912023 11 6 | UXG | T.UXG | UXG.WT | 22-Feb-11 | $10.00 | $9.62 | 2.62 | 1 | 4.72 | -4.9 | 58.4 | 1.8 | $1.18 | Overvalued | |
| Kinross (3) | T.K | 51818R 11 3 | KGC | T.K | K.WT.B | 07-Sep-11 | $22.49 | 3.08 | 1 | 17.69 | -4.8 | 48.9 | 2.55 | $2.80 | Fair Value | ||
| Sentry Select Primary Metals | T.PME | 81733D 11 3 | T.PME | PME.WT | 30-Jun-09 | $12.00 | 15.45 | 1 | 8.19 | -3.81 | 18.3 | 0.53 | $0.11 | Very Overvalued | |||
| Acuity Small Cap | T.ASF | 00509R 10 6 | T.ASF | ASF.WT | 15-Jan-10 | $12.00 | 38.14 | 1 | 8.39 | -3.61 | 41.5 | 0.22 | $1.33 | Bargain | |||
| Fralex Therapeutics Inc | V.FXI | 49381E 11 3 | V.FXI | FXI.WT | 14-Feb-09 | $4.00 | 4.6 | 1 | 0.46 | -3.54 | 128.6 | 0.1 | $0.06 | Overvalued | |||
| Skye Resources | T.SKR | 83081N 13 1 | SKRZF.pk | T.SKR | SKR.WT.A | 26-Jan-09 | $15.13 | 9.78 | 1 | 11.74 | -3.39 | 24.1 | 1.2 | $0.49 | Very Overvalued | ||
| I M A Exploration | V.IMR | 450913 11 6 | IMR | V.IMR | IMR.WT.A | 21-Mar-10 | $3.80 | 4.73 | 1 | 0.52 | -3.28 | 66.4 | 0.11 | $0.02 | Very Overvalued | ||
| Yellow Pages Income Fund | T.YLO | 985569 13 6 | YLWPF.pk | T.YLO-UN | YLO.WT | 14-Dec-07 | $17.50 | 570 | 1 | 14.25 | -3.25 | 23.1 | 0.025 | $0.00 | Very Overvalued | ||
| I M A Exploration | V.IMR | 449664 30 9 | IMR | V.IMR | IMR.WT | 14-Sep-09 | $3.45 | 34.67 | 1 | 0.52 | -2.93 | 66.4 | 0.015 | $0.01 | Overvalued | ||
| Global Uranium | T.GUR | 380680 11 6 | T.GUR | GUR.WT | 30-Jun-10 | $10.25 | 5.25 | 1 | 7.35 | -2.9 | 38.1 | 1.4 | $1.28 | Fair Value | |||
| Mega Uranium | T.MGA | 58516W 12 0 | T.MGA | MGA.WT.A | 06-Jun-12 | $7.00 | 1.99 | 1 | 4.29 | -2.71 | 54.6 | 2.16 | $1.61 | Overvalued | |||
| DPF India Opportunities Fund | T.DPF | 26138Y 11 3 | T.DPF-UN | DPF.WT | 13-Aug-10 | $12.50 | 5.76 | 1 | 9.8 | -2.7 | 47.7 | 1.7 | $2.72 | Bargain | |||
| Geovic Mining Corp | V.GMC | 377903 14 1 | GVCM.pk | V.GMC | GMC.WT.B | 27-Apr-12 | $5.00 | 3.79 | 1 | 2.35 | -2.65 | 47.4 | 0.62 | $0.54 | Overvalued | ||
| Coalcorp Mining | T.CCJ | 190135 11 1 | CCJFF.pk | T.CCJ | CCJ.WT | 08-Feb-11 | $5.60 | 4.98 | 1 | 3.14 | -2.46 | 132 | 0.63 | $2.25 | Bargain | ||
| Ascendant Copper Corp | T.ACX | 043503 11 9 | ASCPF.pk | T.ACX | ACX.WT | 21-Nov-10 | $2.50 | 7.33 | 1 | 0.22 | -2.28 | 109.2 | 0.03 | $0.06 | Bargain | ||
| Canadian Income Mgmt Tr | T.CNM | 13607T 11 4 | T.CNM-UN | CNM.WT | 28-Feb-12 | $2.60 | 8.88 | 1 | 0.355 | -2.25 | 153.6 | 0.04 | $0.27 | Bargain | |||
| First Majestic Silver Corp | V.FR | 32076V 11 1 | FRMSF.pk | V.FR | FR.WT | 10-Nov-08 | $6.50 | 5.33 | 1 | 4.26 | -2.24 | 50.1 | 0.8 | $0.35 | Very Overvalued | ||
| Sprott Molybdenum Part. Corp. | T.MLY | 852067 11 5 | T.MLY | MLY.WT | 16-Apr-09 | $7.50 | 5.34 | 1 | 5.29 | -2.21 | 32.3 | 0.99 | $0.33 | Very Overvalued | |||
| Silverwing Energy Inc | T.SVW | 83149P 11 0 | SVWGF.pk | T.SVW | SVW.WT | 22-Feb-08 | $2.25 | 5.43 | 1 | 0.19 | -2.06 | 75.4 | 0.035 | $0.00 | Very Overvalued | ||
| Mines Management | T.MGT | 603432 11 3 | T.MGT | MGT.WT.U | 20-Apr-12 | $5.75 | $5.53 | 2.68 | 1 | 3.48 | -2.05 | 71.3 | 1.3 | $1.72 | Undervalued | ||
| Mega Uranium | T.MGA | 58516W 11 2 | T.MGA | MGA.WT | 12-Feb-12 | $6.15 | 2.96 | 1 | 4.29 | -1.86 | 54.6 | 1.45 | $1.68 | Undervalued | |||
| Southern Era Diamonds | T.SDM | 84415N 11 0 | SDMFF.pk | T.SDM | SDMWF.pk | SDM.WT | 17-Nov-08 | $2.00 | 41 | 1 | 0.41 | -1.59 | 61.8 | 0.01 | $0.00 | Very Overvalued | |
| Fortune Minerals | T.FT | 34967D 13 5 | FTMDF.pk | T.FT | FT.WT | 26-Jul-09 | $3.75 | 4.93 | 1 | 2.22 | -1.53 | 47.6 | 0.45 | $0.25 | Overvalued | ||
| Nevsun Resources | T.NSU | 64156L 13 5 | NSU | T.NSU | NSUWF.pk | NSU.WT | 29-Jun-08 | $3.25 | 7.2 | 1 | 1.8 | -1.45 | 56.3 | 0.25 | $0.06 | Very Overvalued | |
| Salazar Resources | V.SRL | 794007 12 0 | V.SRL | SRL.WT.A | 31-May-09 | $4.00 | 2.05 | 1 | 2.66 | -1.34 | 97.8 | 1.3 | $1.00 | Overvalued | |||
| Copernican British Banks Fund | T.CBB | 21727V 11 7 | T.CBB-UN | CBB.WT | 14-Jun-10 | $10.00 | 40.47 | 1 | 8.7 | -1.3 | 55.9 | 0.215 | $3.03 | Bargain | |||
| Focused Global Trends Fund | T.FTF | 34416R 11 5 | T.FTF.UN | FTF.WT | 30-Jul-10 | $10.25 | 44.75 | 1 | 8.95 | -1.3 | 37.5 | 0.20 | $2.23 | Bargain | |||
| Focused Global Trends Fund | T.FTF | 34416R 11 5 | T.FTF.UN | FTF.WT | 30-Jan-09 | $10.25 | 44.75 | 1 | 8.95 | -1.3 | 37.5 | 0.20 | $1.26 | Bargain | |||
| International Nickel | T.INV | 465790 11 1 | T.INV | INV.WT | 18-Nov-08 | $2.25 | 11.88 | 1 | 0.95 | -1.3 | 74.3 | 0.08 | $0.08 | Fair Value | |||
| Lateegra | V.LRG | 59318A 11 8 | LRGFF.pk | V.LRG | LRG.WT | 01-Dec-08 | $1.50 | 14.67 | 1 | 0.22 | -1.28 | 65.3 | 0.015 | $0.00 | Very Overvalued | ||
| International Minerals Corp | T.IMZ | 460061 12 0 | IMZLF.pk | T.IMZ | IMZ.WT | 19-May-08 | $6.88 | 14.49 | 1 | 5.65 | -1.23 | 25.4 | 0.39 | $0.12 | Very Overvalued | ||
| Nevsun Resources | T.NSU | 64156L 15 0 | NSU | T.NSU | NSU.WT.A | 25-Oct-08 | $3.00 | 5.14 | 1 | 1.8 | -1.2 | 56.3 | 0.35 | $0.14 | Very Overvalued | ||
| Futura Loyalty Group | V.FUT | 373686 11 2 | V.FUT | FUT.WT | 01-Jan-08 | $1.10 | 11 | 1 | 0.055 | -1.05 | 138.2 | 0.005 | $0.00 | Very Overvalued | |||
| Glencairn Gold Corp | T.GGG | 379462 11 2 | GLE | T.GGG | GLECW.pk | GGG.WT | 26-Nov-08 | $1.25 | 7 | 1 | 0.245 | -1.01 | 130.5 | 0.035 | $0.04 | Undervalued | |
| Minco Silver | T.MSV | 60254C 12 6 | MISVF.pk | T.MSV | MSV.WT | 18-May-08 | $3.45 | 11.09 | 1 | 2.44 | -1.01 | 73.8 | 0.22 | $0.27 | Undervalued | ||
| RailPower | T.P | 750758 11 2 | T.P | P.WT | 12-Feb-10 | $1.25 | 3 | 1 | 0.27 | -0.98 | 113.5 | 0.09 | $0.09 | Fair Value | |||
| TSO3 Inc | T.TOS | 873015 13 5 | T.TOS | TOS.WT | 09-Mar-09 | $3.00 | 5.69 | 1 | 2.05 | -0.95 | 33.2 | 0.36 | $0.11 | Very Overvalued | |||
| Baffinland Iron Mns Corp | T.BIM | 056620 11 5 | T.BIM | BIM.WT | 31-Jan-12 | $5.50 | 3.07 | 1 | 4.61 | -0.89 | 60.2 | 1.5 | $2.19 | Bargain | |||
| Stingray Resources | T.SRY | 860838 11 9 | SGYRF.pk | T.SRY | SRY.WT | 24-Apr-09 | $1.80 | 6.79 | 1 | 0.95 | -0.85 | 73 | 0.14 | $0.17 | Undervalued | ||
| Australian Solomons Gold | T.SGA | Q8271C 11 8 | T.SGA | SGA.WT | 28-Aug-08 | $1.71 | 5.24 | 1 | 0.89 | -0.82 | 54.4 | 0.17 | $0.03 | Very Overvalued | |||
| Silvercorp Metals | T.SVM | 82835P 11 1 | T.SVM | SVM.WT | 26-Oct-08 | $24.00 | 5.46 | 1 | 23.2 | -0.8 | 34.3 | 4.25 | $3.30 | Overvalued | |||
| Peak Gold | V.PIK | 70468J 11 4 | V.PIK | PIK.WT | 03-Apr-12 | $1.50 | 2.49 | 1 | 0.71 | -0.79 | 71.9 | 0.285 | $0.31 | Fair Value | |||
| Blue Sky Uranium | V.BSK | 096049 11 9 | V.BSK | BSK.WT | 23-Mar-09 | $1.30 | 4.08 | 1 | 0.53 | -0.77 | 108.4 | 0.13 | $0.14 | Fair Value | |||
| Bordeaux Energy | V.BDO | 099535 11 4 | BDOXF.pk | V.BDO | BDO.WT | 06-Aug-08 | $0.90 | 5.17 | 1 | 0.155 | -0.75 | 177.6 | 0.03 | $0.03 | Fair Value | ||
| Quadra Mining | T.QUA | 747319 11 9 | QADMF.pk | T.QUA | QUA.WT | 08-May-10 | $20.00 | 3.78 | 1 | 19.29 | -0.71 | 44.3 | 5.1 | $5.93 | Undervalued | ||
| Primary Petroleum | V.PIE | 74161X 11 5 | V.PIE | PIE.WT | 18-Sep-09 | $1.35 | 5.5 | 1 | 0.66 | -0.69 | 64.1 | 0.12 | $0.11 | Fair Value | |||
| Bioniche Life Sciences Inc | T.BNC | 09063P 12 5 | T.BNC | BNC.WT | 13-Mar-09 | $1.40 | 3.65 | 1 | 0.73 | -0.67 | 160.5 | 0.2 | $0.40 | Bargain | |||
| Stornoway Diamonds | T.SWY | 86222Q 12 9 | SWYDF.pk | T.SWY | SWY.WT | 12-Apr-09 | $1.50 | 2.85 | 1 | 0.84 | -0.66 | 66.7 | 0.295 | $0.14 | Very Overvalued | ||
| Geovic Mining Corp | V.GMC | U37397 11 1 | GVCM.pk | V.GMC | GMC.WT.A | 06-Mar-12 | $3.00 | 2.4 | 1 | 2.35 | -0.65 | 47.4 | 0.98 | $0.87 | Overvalued | ||
| Ivanhoe Energy | T.IE | G5221G 11 7 | IVAN.pk | T.IE | IE.WT | 15-May-11 | $2.93 | 2.92 | 1 | 2.28 | -0.65 | 65.8 | 0.78 | $1.02 | Undervalued | ||
| Skye Resources | T.SKR | 83081N 11 5 | SKRZF.pk | T.SKR | SKR.WT | 13-Mar-08 | $12.36 | 7.48 | 1 | 11.74 | -0.62 | 24.1 | 1.57 | $0.53 | Very Overvalued | ||
| Iamgold | T.IMG | 459875 11 8 | IAG | T.IMG | IMG.WT | 12-Aug-08 | $8.93 | 3.93 | 1 | 8.33 | -0.6 | 33.8 | 0.89 | $0.38 | Very Overvalued | ||
| Oromonte | V.ORR | 687083 11 3 | ORMOF.pk | V.ORR | ORR.WT | 17-Nov-08 | $0.75 | 1.7 | 1 | 0.17 | -0.58 | 135.4 | 0.1 | $0.03 | Very Overvalued | ||
| Energentia Resources | V.ENR | 29268P 11 8 | V.ENR | ENR.WT | 14-Feb-09 | $0.75 | 6.5 | 1 | 0.195 | -0.56 | 109 | 0.03 | $0.03 | Fair Value | |||
| Front Street Resource Perf. Fund | T.FRE | 35902M 11 4 | T.FRE | FRE.WT | 09-Nov-09 | $11.00 | 8.43 | 1 | 10.45 | -0.55 | 22.7 | 1.24 | $1.60 | Undervalued | |||
| Dynamite Resources | V.DNR | 26806Q 11 1 | V.DNR | DNR.WT | 17-Aug-09 | $1.00 | 3.68 | 1 | 0.46 | -0.54 | 44.6 | 0.125 | $0.02 | Very Overvalued | |||
| Oilsands Canada Corp | T.OCF | 678044 11 6 | T.OCF | OCF.WT | 31-Jul-10 | $10.25 | 9.74 | 1 | 9.74 | -0.51 | 61 | 1 | $4.04 | Bargain | |||
| I C S Copper Systems Ltd | V.ICX | 449664 11 9 | V.ICX | ICX.WT | 04-May-09 | $1.30 | 4 | 1 | 0.8 | -0.5 | 63.6 | 0.2 | $0.14 | Overvalued | |||
| VisionSky Corp | C.VSKY | 92833V 11 9 | C.VSKY | VSKY.WT | 22-Feb-10 | $0.65 | nt | 1 | 0.18 | -0.47 | 121.8 | nt | $0.08 | Not trading | |||
| Avnel Gold Mining | T.AVK | G0683R 12 3 | T.AVK | AVK.WT | 30-Jun-10 | $1.06 | 3 | 1 | 0.6 | -0.46 | 47.9 | 0.2 | $0.10 | Very Overvalued | |||
| Ascendant Copper Corp | T.ACX | 043503 12 7 | ASCPF.pk | T.ACX | ACX.WT.A | 22-Jun-09 | $0.65 | 11 | 1 | 0.22 | -0.43 | 109.2 | 0.02 | $0.06 | Bargain | ||
| Bankers Petroleum | T.BNK | 066286 11 3 | BNKFF.pk | T.BNK | BNK.WT | 10-Nov-09 | $0.95 | 4.52 | 1 | 0.52 | -0.43 | 37 | 0.115 | $0.03 | Very Overvalued | ||
| Redcorp Ventures | T.RDV | 757268 16 4 | T.RDV | RDV.WT | 10-Jul-09 | $0.65 | 3.43 | 1 | 0.24 | -0.41 | 47.4 | 0.07 | $0.01 | Very Overvalued | |||
| Geovic Mining Corp | V.GMC | 373686 12 0 | GVCM.pk | V.GMC | GVCMW.pk | GMC.WT | 03-Nov-11 | $2.75 | 2.14 | 1 | 2.35 | -0.4 | 47.4 | 1.1 | $0.89 | Overvalued | |
| Mesa Uranium Corp | V.MZU | 59066W 11 4 | MSAUF.pk | V.MZU | MZU.WT | 21-Dec-07 | $0.75 | 11.67 | 1 | 0.35 | -0.4 | 83.6 | 0.03 | $0.00 | Very Overvalued | ||
| Olympus Pacific Minerals Inc | T.OYM | 68162Q 11 1 | OLYMF.pk | T.OYM | OYM.WT | 31-Jul-09 | $0.90 | 2.83 | 1 | 0.51 | -0.39 | 61.2 | 0.18 | $0.09 | Very Overvalued | ||
| Palo Duro Energy | V.PDE | 69744M 11 5 | V.PDE | PDE.WT | 23-Mar-09 | $0.50 | 4.6 | 1 | 0.115 | -0.39 | 35.9 | 0.025 | $0.00 | Very Overvalued | |||
| Bankers Petroleum | T.BNK | 066286 12 1 | T.BNK | BNK.WT.A | 01-Mar-12 | $0.90 | 3.71 | 1 | 0.52 | -0.38 | 37 | 0.14 | $0.10 | Overvalued | |||
| Terrane Metals | T.TRX | 88103A 11 6 | V.TRX | TRX.WT | 21-Jun-12 | $0.85 | 2.18 | 1 | 0.48 | -0.37 | 85.3 | 0.22 | $0.28 | Undervalued | |||
| Rye Patch Gold | V.RPM | 783727 11 8 | V.RPM | RPM.WT | 19-Jul-09 | $0.75 | 3.33 | 1 | 0.4 | -0.35 | 105.1 | 0.12 | $0.15 | Undervalued | |||
| Ivory Energy | V.IV | 46589L 11 3 | V.IV | IV.WT | 18-Jul-12 | $1.00 | 2.35 | 1 | 0.73 | -0.27 | 42.2 | 0.31 | $0.24 | Overvalued | |||
| Medical Intelligence Tech | V.MIZ | 58458F 13 5 | V.MIZ | MIZ.WT.A | 20-Oct-08 | $0.85 | 9.08 | 1 | 0.59 | -0.26 | 38.8 | 0.065 | $0.03 | Very Overvalued | |||
| Markland AGF Precious Metals | T.MPM | 570655 11 8 | T.MPM.UN | MPM.WT | 10-Jul-10 | $10.25 | 6.21 | 1 | 10 | -0.25 | 56 | 1.61 | $3.91 | Bargain | |||
| Tiomin Resources | T.TIO | 887901 17 1 | TMIRF.pk | T.TIO | TIO.WT | 07-Dec-07 | $0.37 | 12.5 | 1 | 0.125 | -0.25 | 79 | 0.01 | $0.00 | Very Overvalued | ||
| Metrobridge Networks | V.MEB | 59165A 11 2 | V.MEB | MEB.WT | 26-Jul-09 | $0.65 | 14.33 | 1 | 0.43 | -0.22 | 75.1 | 0.03 | $0.12 | Bargain | |||
| Visible Gold Mines | V.VGD | 92834E 11 6 | V.VGD | VGD.WT | 17-Jul-09 | $0.50 | 2.8 | 1 | 0.28 | -0.22 | 111 | 0.1 | $0.12 | Undervalued | |||
| Gold Point Energy Corp | V.GPE | 380956 17 7 | V.GPE | GPE.WT | 29-Dec-08 | $0.50 | 8.57 | 1 | 0.3 | -0.2 | 115.9 | 0.035 | $0.11 | Bargain | |||
| Erdene Gold | T.ERD | 29480Q 11 8 | ERDGF.pk | T.ERD | ERD.WT | 15-Jun-09 | $1.60 | 2.75 | 1 | 1.4 | -0.2 | 77.5 | 0.51 | $0.51 | Fair Value | ||
| High Desert Gold Corp | T.HDG | 42965Y 11 8 | T.HDG | HDG.WT | 17-Oct-09 | $0.65 | 2.61 | 1 | 0.47 | -0.18 | 39.1 | 0.18 | $0.06 | Very Overvalued | |||
| T O R R Canada Inc | T.TOR | 891326 11 8 | TORFF.pk | T.TOR | TOR.WT | 02-Nov-09 | $0.65 | 3.06 | 1 | 0.49 | -0.16 | 47.9 | 0.16 | $0.10 | Overvalued | ||
| Great Basin | T.GBG | 45107L 11 8 | GBN | T.GBG | GBG.WT | 17-Apr-09 | $3.50 | 3.9 | 1 | 3.35 | -0.15 | 45 | 0.86 | $0.76 | Overvalued | ||
| M A C C's Sustainable | T.MYT.UN | 55266Q 12 1 | T.MYT.UN | MYT.wt.a | 13-Dec-07 | $8.00 | 266.67 | 1 | 8 | 0 | 51.2 | 0.03 | $0.61 | Bargain | |||
| Strait Gold Corp | V.SRD | 86258R 11 6 | V.SRD | SRD.WT | 25-Apr-08 | $0.30 | 3.53 | 1 | 0.3 | 0 | 82.6 | 0.085 | $0.07 | Overvalued | |||
| Grande Cache Coal Corp | T.GCE | 38655X 11 3 | T.GCE | GCE.WT.A | 11-Aug-08 | $1.60 | 4 | 1 | 1.6 | 0 | 89.9 | 0.4 | $0.52 | Undervalued | |||
| Chesapeake Gold | V.CKG | 165184 11 0 | CHPGF.pk | V.CKG | CKG.WT | 23-Feb-12 | $8.00 | 2.05 | 1 | 8.1 | 0.1 | 74.1 | 3.96 | $4.93 | Undervalued | ||
| M D N Inc | T.MDN | 31943B 12 6 | T.MDN | MDN.WT | 14-Jan-09 | $1.00 | 2.9 | 1 | 1.16 | 0.16 | 52.6 | 0.4 | $0.37 | Fair Value | |||
| European Minerals Corp | T.EPM | G3192Y 14 2 | EPMCF.pk | T.EPM | EPMJF.pk | EPM.WT.B | 21-Mar-11 | $1.55 | 2 | 1 | 1.74 | 0.19 | 56.6 | 0.87 | $0.85 | Fair Value | |
| Enervest Energy and Oil Sands | T.EOS.UN | 29276F 11 0 | T.EOS.UN | EOS.WT | 02-Oct-08 | $8.70 | nt | 1 | 9 | 0.3 | 37 | nt | $1.61 | Not trading | |||
| Urbana | T.URB | 91707P 11 7 | T.URB | URB.WT | 11-Jan-09 | $3.75 | 5.02 | 1 | 4.22 | 0.47 | 53.4 | 0.84 | $1.28 | Bargain | |||
| Urbana | T.URB | 91707P 12 5 | T.URB | URB.WT.A | 12-Jul-09 | $3.75 | 5.28 | 1 | 4.22 | 0.47 | 53.4 | 0.8 | $1.47 | Bargain | |||
| European Minerals Corp | T.EPM | G3192Y 12 6 | EPMCF.pk | T.EPM | EPMWF.pk | EPM.WT.A | 11-Apr-10 | $1.20 | 1.93 | 1 | 1.74 | 0.54 | 56.6 | 0.9 | $0.89 | Fair Value | |
| European Minerals Corp | T.EPM | G3192Y 11 8 | EPMCF.pk | T.EPM | EPM.WT | 23-Dec-08 | $1.20 | $1.15 | 2.23 | 1 | 1.74 | 0.59 | 56.6 | 0.78 | $0.76 | Fair Value | |
| Khan Resources | T.KRI | 496902 13 1 | KHRIF.pk | T.KRI | KRI.WT | 03-Aug-08 | $1.90 | 1.99 | 1 | 2.66 | 0.76 | 70.9 | 1.34 | $1.06 | Overvalued | ||
| Eastern Platinum Limited | T.ELR | 276855 11 1 | ELRFF.pk | T.ELR | ELR.WT | 25-Apr-08 | $2.00 | 2.9 | 1 | 2.9 | 0.9 | 70.4 | 1 | $1.09 | Fair Value | ||
| Uranium Participation | T.U | 917017 12 1 | URPTF.pk | T.U | URPZF.pk | U.WT.A | 15-Sep-08 | $12.00 | 3.79 | 1 | 13.07 | 1.07 | 35.3 | 3.45 | $2.53 | Overvalued | |
| WesternZagros Resources | V.WZR | 960008 11 8 | V.WZR | WZR.WT | 18-Jan-08 | $2.50 | 2.64 | 1 | 3.57 | 1.07 | 177.1 | 1.35 | $1.63 | Undervalued | |||
| Baja Mining Corp | T.BAJ | 05709R 11 1 | BAJFF.pk | T.BAJ | BAJ.WT | 13-Apr-09 | $1.15 | 1.8 | 1 | 2.25 | 1.1 | 59.3 | 1.25 | $1.26 | Fair Value | ||
| Eastern Platinum Limited | T.ELR | 276855 12 9 | ELRFF.pk | T.ELR | ELR.WT.A | 28-Mar-09 | $1.80 | 2.32 | 1 | 2.9 | 1.1 | 70.4 | 1.25 | $1.49 | Undervalued | ||
| Salazar Resources | V.SRL | 794007 11 2 | V.SRL | SRL.WT | 19-Mar-09 | $1.50 | 5.32 | 1 | 2.66 | 1.16 | 97.8 | 0.5 | $1.63 | Bargain | |||
| Breakwater Resources | T.BWR | 106902 15 8 | BWLRF.ob | T.BWR | BWLWF.pk | BWR.WT | 28-Jan-09 | $1.00 | 1.53 | 1 | 2.75 | 1.75 | 52 | 1.8 | $1.82 | Fair Value | |
| Equinox Minerals | T.EQN | 29445L 11 3 | T.EQN | EQN.WT | 06-May-08 | $2.30 | 2.03 | 1 | 4.48 | 2.18 | 36 | 2.21 | $2.24 | Fair Value | |||
| Metallica Resources | T.MR | 59125J 12 0 | MRB | T.MR | MRBWF.pk | MR.WT | 11-Dec-08 | $3.10 | 2.3 | 1 | 5.29 | 2.19 | 34.9 | 2.3 | $2.39 | Fair Value | |
| Kinross | T.K | 496902 15 6 | KGC | T.K | KRSGF.pk | K.WT | 05-Dec-07 | $15.00 | 6.41 | 3 | 17.69 | 2.69 | 48.9 | 0.92 | $0.99 | Fair Value | |
| Neo Material Tchnlgys Inc | T.NEM | 64045Y 11 6 | NEMFF.pk | T.NEM | NEM.WT | 31-Aug-08 | $2.50 | 1.82 | 1 | 5.31 | 2.81 | 33.3 | 2.92 | $2.92 | Fair Value | ||
| Yamana Gold | T.YRI | 98462Y 16 7 | AUY | T.YRI | YRI.WT.C | 17-Feb-10 | 11.05 | 2.53 | 1 | 14 | 2.95 | 46 | 3 | $3.11 | Fair Value | ||
| Endeavour Mining Cap | T.EDV | G3040R 12 5 | EDVMF.pk | T.EDV | EDVWF.pk | EDV.WT | 10-Nov-08 | $5.50 | 1.68 | 1 | 9.33 | 3.83 | 40.6 | 5.55 | $4.22 | Overvalued | |
| Silver Wheaton | T.SLW | 828336 13 1 | SLW | T.SLW | SLWBF.pk | SLW.WT.B | 22-Dec-10 | $10.00 | 2.02 | 1 | 15.1 | 5.1 | 37.2 | 7.46 | $7.33 | Fair Value | |
| Mercator Minerals Ltd | T.ML | 587582 11 5 | T.ML | ML.WT | 16-Feb-12 | $4.00 | 1.55 | 1 | 9.27 | 5.27 | 45.7 | 5.99 | $6.37 | Fair Value | |||
| Denison Mines (2) | T.DML | 248356 12 3 | DMLCF.pk | T.DML | DML.WT.A | 01-Mar-11 | $30.00 | 0.83 | 1 | 35.83 | 5.83 | 39.1 | 15 | $14.68 | Fair Value | ||
| NovaGold Resources | T.NG | 66987E 13 1 | NG | T.NG | NG.WT.A | 07-Jan-08 | $12.10 | 2.92 | 1 | 18.1 | 6 | 52.6 | 6.2 | $6.18 | Fair Value | ||
| Katanga Mining | T.KAT | 49373T 12 8 | KATFF.pk | T.KAT | KAT.WT | 20-Nov-11 | $8.50 | 1.88 | 1 | 15.95 | 7.45 | 19.1 | 8.5 | $9.04 | Fair Value | ||
| Silver Wheaton | T.SLW | 828336 12 3 | SLW | T.SLW | SLWAF.pk | SLW.WT.A | 30-Nov-09 | $5.50 | 1.53 | 5 | 15.1 | 9.6 | 37.2 | 1.97 | $2.04 | Fair Value | |
| Yamana Gold (3) | T.YRI | 98462Y 14 2 | AUY | T.YRI | AUYWF.pk | YRI.WT.A | 20-Nov-08 | 4.167 | 1.41 | 1 | 14 | 9.83 | 46 | 5.94 | $6.03 | Fair Value | |
| Yamana Gold | T.YRI | 98462Y 15 9 | AUY | T.YRI | YRI.WT.B | 29-May-08 | 3.68 | 1.37 | 1 | 14 | 10.32 | 46 | 5.54 | $5.66 | Fair Value | ||
| NovaGold Resources | T.NG | 66987E 11 5 | NG | T.NG | NGRWF.pk | NG.WT | 01-Oct-08 | $7.00 | 1.56 | 1 | 18.1 | 11.1 | 52.6 | 11.57 | $11.47 | Fair Value | |
| Silver Wheaton | T.SLW | 828336 11 5 | SLW | T.SLW | SLWWF.pk | SLW.WT | 05-Aug-09 | $4.00 | 1.34 | 5 | 15.1 | 11.1 | 37.2 | 2.25 | $2.29 | Fair Value | |
| First Capital Realty | T.FCR | 35168Q 11 4 | FCRGF.pk | T.FCR | FCR.WT | 31-Aug-08 | $11.80 | 1.93 | 1 | 25.6 | 13.8 | 6.4 | 13.24 | $14.29 | Fair Value | ||
| Thompson Creek Metals | T.TCM | 884768 11 0 | BLEFF.pk | T.TCM | TCM.WT | 27-Oct-11 | $9.00 | 1.42 | 1 | 24.81 | 15.81 | 37.5 | 17.43 | $17.67 | Fair Value | ||
| Pan American Silver | T.PAA | 697900 12 4 | PAAS | T.PAA | PAAWF.pk | PAA.WT | 20-Feb-08 | $12.00 | 1.66 | 1 | 29.61 | 17.61 | 39.1 | 17.83 | $17.80 | Fair Value | |
| Denison Mines (2) | T.DML | 248356 11 5 | DMLCF.pk | T.DML | DML.WT | 24-Nov-09 | $15.00 | 0.57 | 1 | 35.83 | 20.83 | 39.1 | 21.66 | $22.52 | Fair Value | ||
| Stelco Inc | T.STE | 858525 14 0 | SECNF.pk | T.STE | SECWF.pk | STE.WT | 31-Mar-13 | $11.00 | 1.41 | 1 | 38.49 | 27.49 | 44.8 | 27.26 | $30.66 | Undervalued | |
| Agnico Eagle (1) | T.AEM | 008474 13 2 | AEM | T.AEM | AEMLW | AEM.WT.U | 14-Nov-07 | $19.00 | $18.27 | 1.64 | 1 | 52.88 | 34.61 | 33.8 | 32.22 | $34.66 | Fair Value |
© Copyright CanadianWarrants.com
Notes
1) AEM and MGT's warrants and trade in US funds. They have been converted to Cdn$ for calculations.
2) DML's share price has been adjusted to reflect multiple shares.
3) IMG.WT, K.WT.B, YRI.WT.B and YRI.WT.C's exercise price has been adjusted to reflect the multiple needed to exercise.
The intrinsic value is market price of shares minus exercise price of warrant.
Fair market value is calculated using the Binominal American version of Black-Scholes calculations on *historic volatility for the past month annualized.
Leverage is market price of shares divided by market price of warrant.
*Historic volatility is the deviation of the stock price over a one month, multiplied by (262 days) to produce an annualized volatility level.A volatile market therefore has a larger standard deviation of stock price and therefore gives the warrants a higher value. High volatility mayshow a reversal in a trend or could be a reaction to news put out by the company. High volatility can cause sharp price reversals.
***All comments are based on calculations alone and not a recommendation to buy. Fair is 10% either way, undervalued is 11% - 50%, bargain over 50%. Overvalued is 11% - 50% over and very over valued is over 50%.
Good sites for US warrants are:
thanks to
