|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 125.00 GBX | -1.11% |
|
-1.10% | +9.41% |
| 06/07 | Ecora Royalties PLC Approves Final Dividend for the Year 2025, Payable on 31 July 2026 | CI |
| 02/07 | EARNINGS AND TRADING: Truetide loss narrows; Rockfire drill progress | AN |
Company Valuation: Ecora Royalties PLC
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 389.7 | 467.2 | 329.8 | 199.2 | 384.8 | 425.7 | - | - |
| Change | - | 19.89% | -29.4% | -39.61% | 93.19% | 10.62% | - | - |
| Enterprise Value (EV) 1 | 507.7 | 512.5 | 404.4 | 281.5 | 470.3 | 477.8 | 447.9 | 414.8 |
| Change | - | 0.95% | -21.1% | -30.39% | 67.08% | 1.58% | -6.26% | -7.39% |
| P/E | 10.1x | 4.5x | 388x | -20.6x | 17.4x | 20.6x | 28.7x | 22.7x |
| PBR | 0.83x | 0.75x | 0.68x | 0.46x | 0.83x | 0.89x | 0.88x | 0.87x |
| PEG | - | 0x | -3.9x | 0x | -0x | -3.12x | -1x | 0.9x |
| Capitalization / Revenue | 4.57x | 3.29x | 5.33x | 3.34x | 6.88x | 5.55x | 6x | 5.65x |
| EV / Revenue | 5.95x | 3.61x | 6.53x | 4.72x | 8.41x | 6.23x | 6.32x | 5.51x |
| EV / EBITDA | 7.17x | 4.03x | 8.03x | 5.86x | 11.9x | 8.76x | 9.3x | 7.91x |
| EV / EBIT | 9.12x | 4.37x | 9.58x | 7.13x | 18.6x | 13.2x | 17.7x | 14.6x |
| EV / FCF | -2.55x | 3.2x | -17.2x | 12.7x | 17.2x | 12x | 10.2x | 8.15x |
| FCF Yield | -39.3% | 31.3% | -5.83% | 7.85% | 5.83% | 8.34% | 9.76% | 12.3% |
| Dividend per Share 2 | 0.0918 | 0.0873 | 0.085 | 0.0281 | 0.02 | 0.0476 | 0.0496 | 0.0498 |
| Rate of return | 5.03% | 4.81% | 6.65% | 3.51% | 1.29% | 2.79% | 2.91% | 2.92% |
| EPS 2 | 0.18 | 0.403 | 0.0033 | -0.0389 | 0.0888 | 0.0829 | 0.0594 | 0.0752 |
| Distribution rate | 51% | 21.7% | 2,576% | -72.2% | 22.5% | 57.5% | 83.6% | 66.3% |
| Net sales 1 | 85.3 | 141.9 | 61.9 | 59.61 | 55.9 | 76.63 | 70.9 | 75.3 |
| EBITDA 1 | 70.79 | 127.1 | 50.35 | 48.06 | 39.4 | 54.52 | 48.17 | 52.47 |
| EBIT 1 | 55.66 | 117.4 | 42.21 | 39.48 | 25.31 | 36.2 | 25.36 | 28.46 |
| Net income 1 | 37.48 | 94.64 | 0.847 | -9.827 | 22.18 | 20.84 | 14.92 | 18.37 |
| Net Debt 1 | 118.1 | 45.38 | 74.55 | 82.3 | 85.5 | 52.07 | 22.17 | -10.92 |
| Reference price 2 | 1.825 | 1.815 | 1.279 | 0.801 | 1.545 | 1.705 | 1.705 | 1.705 |
| Nbr of stocks (in thousands) | 2,13,481 | 2,57,451 | 2,57,903 | 2,48,598 | 2,49,055 | 2,49,689 | - | - |
| Announcement Date | 30/03/22 | 29/03/23 | 27/03/24 | 27/03/25 | 26/03/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 20.56x | 6.23x | 8.76x | 2.79% | 43Cr | |
| 18.51x | 3.9x | 6.97x | 3.64% | 22TCr | |
| 10.93x | 2.73x | 5.87x | 5.31% | 16TCr | |
| 13.53x | 3.97x | 6.59x | 3.46% | 8.96TCr | |
| 12.08x | 0.41x | 5.81x | 3.25% | 8.18TCr | |
| 22.37x | 6.02x | 13.97x | -.--% | 5.82TCr | |
| 26.79x | 2.82x | 7.25x | 1.31% | 5.13TCr | |
| 15.04x | 2.87x | 5.97x | 0.67% | 2.84TCr | |
| 10.35x | 3.59x | 5.32x | 5.24% | 2.5TCr | |
| 12.57x | 4.43x | 7.78x | 4.36% | 2.32TCr | |
| Average | 16.27x | 3.70x | 7.43x | 3% | 7.32TCr | |
| Weighted average by Cap. | 15.82x | 3.32x | 7.06x | 3.45% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- APF Stock
- Valuation Ecora Royalties PLC
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition