Valuation OR Royalties Inc.

Equities

Market Closed - Toronto S.E. Other stock markets 01:49:15 06/06/2026 am IST			5-day change	1st Jan Change
47.12 ^CAD	-6.23%		-8.29%	-3.09%

03/06	RBC Precious Metals Price Target Changes Brief: Kinross To US$40 From $45; FNV To US$295 From $320; TFPM To US$38 From $44; OR To US$50 From $56; WPM To US$165 From $200	MT
03/06	RBC Adjusts Price Target on OR Royalties to $50 From $56, Maintains Outperform Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	2,036	2,218	2,651	3,376	6,666	6,345	-	-
Change	-	8.92%	19.55%	27.34%	97.44%	-4.82%	-	-
Enterprise Value (EV) ¹	2,266	2,260	2,742	3,415	6,524	6,165	5,795	5,399
Change	-	-0.25%	21.34%	24.54%	91.04%	-5.5%	-6%	-6.83%
P/E ratio	-	-	-74.4x	201x	32.5x	24x	21.2x	17.9x
PBR	-	-	-	-	-	-	-	-
PEG	-	-	-	-1x	0x	0.8x	1.6x	1x
Capitalization / Revenue	11.6x	13.8x	14.5x	17.7x	24x	13.8x	12.5x	12.4x
EV / Revenue	12.9x	14.1x	15x	17.9x	23.5x	13.4x	11.4x	10.6x
EV / EBITDA	22.2x	17.3x	19.2x	21.2x	27.3x	15.2x	12.3x	10.6x
EV / EBIT	36.7x	-	27.4x	26.7x	32.3x	17.7x	14x	12.6x
EV / FCF	-35.3x	-216x	19.8x	39.6x	31.3x	22.7x	15.2x	13.3x
FCF Yield	-2.83%	-0.46%	5.04%	2.53%	3.2%	4.41%	6.56%	7.54%
Dividend per Share ²	0.1634	0.1616	0.1736	0.1793	0.211	0.17	-	-
Rate of return	1.34%	1.34%	1.21%	0.99%	0.6%	0.5%	-	-
EPS ²	-	-	-0.1924	0.09	1.09	1.41	1.6	1.89
Distribution rate	-	-	-90.3%	199%	19.4%	12.1%	-	-
Net sales ¹	175	160.6	183	191.2	277.4	460	509.5	510.5
EBITDA ¹	102.1	130.7	142.7	161.5	239.2	405.3	472.8	510.3
EBIT ¹	61.72	-	100.1	127.9	202.3	349	415	429.5
Net income ¹	-18.33	-87.56	-35.77	16.27	206.1	264	301	354
Net Debt ¹	229.3	42.15	90.77	38.74	-142.1	-180	-550	-946
Reference price ²	12.23	12.06	14.32	18.09	35.46	33.84	33.84	33.84
Nbr of stocks (in thousands)	1,66,458	1,83,921	1,85,166	1,86,626	1,87,986	1,87,496	-	-
Announcement Date	24/02/22	23/02/23	20/02/24	19/02/25	18/02/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
OR ROYALTIES INC.	25.64x	14.34x	16.28x	0.47%	677.74Cr
SOUTHERN COPPER CORPORATION	26.32x	10.04x	15.55x	2.18%	16TCr
FREEPORT-MCMORAN INC.	28.12x	3.67x	9.01x	0.86%	10TCr
CMOC GROUP LIMITED	12.14x	1.57x	5.94x	2.81%	5.76TCr
CHINA TUNGSTEN AND HIGHTECH MATERIALS CO.,LTD	35.8x	-	-	0.4%	2.5TCr
JX ADVANCED METALS CORPORATION	33.15x	4.61x	17.79x	0.71%	2.27TCr
JIANGXI COPPER COMPANY LIMITED	9.35x	0.28x	9.11x	4.32%	2.05TCr
KOREA ZINC COMPANY, LTD.	22.73x	1.26x	11.63x	1.84%	1.75TCr
BOLIDEN AB	14.19x	1.51x	6.77x	2.46%	1.73TCr
Average	23.05x	4.66x	11.51x	1.78%	4.77TCr
Weighted average by Cap.	24.30x	5.78x	11.83x	1.85%