Valuation OR Royalties Inc.

Equities

Market Closed - Toronto S.E. Other stock markets 02:30:00 22/01/2026 am IST			5-day change	1st Jan Change
59.89 ^CAD	-1.02%		+5.79%	+23.18%

12/01	Sable Resources Ltd. Announces Change Of OR Royalties? Board Nominee From Barry Quiroz to Guy Desharnais as Director	CI
07/01	RBC Keeps Osisko Gold Royalties' Outperform Rating, US$42 Price Target	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	2,113	2,036	2,218	2,651	3,376	8,153	8,153	-
Change	-	-3.62%	8.92%	19.55%	27.34%	141.47%	0%	-
Enterprise Value (EV) ¹	2,188	2,266	2,260	2,742	3,415	7,998	7,769	7,511
Change	-	3.55%	-0.25%	21.34%	24.54%	134.21%	-2.86%	-3.32%
P/E ratio	159x	-	-	-74.4x	201x	42.1x	35.8x	28.7x
PBR	-	-	-	-	-	-	-	-
PEG	-	-	-	-	-1x	0x	2x	1.2x
Capitalization / Revenue	1,24,16,244x	1,16,36,613x	1,38,10,093x	1,44,87,699x	1,76,62,105x	2,40,32,848x	2,22,96,626x	2,03,64,085x
EV / Revenue	-	-	-	-	-	-	2,12,48,265x	1,87,61,321x
EV / EBITDA	23.9x	22.2x	17.3x	19.2x	21.2x	33.2x	22.9x	20.8x
EV / EBIT	40.4x	36.7x	-	27.4x	26.7x	39.6x	26.5x	22.2x
EV / FCF	-91.2x	-35.3x	-216x	19.8x	39.6x	39.7x	28.1x	24.9x
FCF Yield	-1.1%	-2.83%	-0.46%	5.04%	2.53%	2.52%	3.55%	4.01%
Dividend per Share ²	0.1593	0.1634	0.1616	0.1736	0.1793	0.1873	0.2215	0.22
Rate of return	1.26%	1.34%	1.34%	1.21%	0.99%	0.43%	0.51%	0.51%
EPS ²	0.0796	-	-	-0.1924	0.09	1.03	1.21	1.51
Distribution rate	200%	-	-	-90.3%	199%	18.2%	18.3%	14.6%
Net sales	170.2	175	160.6	183	191.2	277.4	365.6	400.4
EBITDA ¹	91.52	102.1	130.7	142.7	161.5	241	339.6	360.7
EBIT ¹	54.16	61.72	-	100.1	127.9	202	293	338
Net income ¹	13.44	-18.33	-87.56	-35.77	16.27	193	228	284
Net Debt ¹	75.19	229.3	42.15	90.77	38.74	-154.7	-383.3	-641.7
Reference price ²	12.66	12.23	12.06	14.32	18.09	43.37	43.37	43.37
Nbr of stocks (in thousands)	1,66,893	1,66,458	1,83,921	1,85,166	1,86,626	1,87,986	1,87,986	-
Announcement Date	24/02/21	24/02/22	23/02/23	20/02/24	19/02/25	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
OR ROYALTIES INC.	42.5x	-	33.5x	0.43%	822.83Cr
SOUTHERN COPPER CORPORATION	36.25x	11.85x	19.93x	1.64%	15TCr
FREEPORT-MCMORAN INC.	39.31x	3.58x	9.67x	1%	8.63TCr
CMOC GROUP LIMITED	24.78x	2.2x	11.34x	1.53%	6.88TCr
JIANGXI COPPER COMPANY LIMITED	17.18x	0.41x	14.32x	1.96%	2.62TCr
KOREA ZINC COMPANY, LTD.	41.26x	2.23x	24.07x	1.19%	2.24TCr
BOLIDEN	20.79x	2.03x	9.16x	1.6%	1.84TCr
JX ADVANCED METALS CORPORATION	26.78x	3.34x	14.54x	0.85%	1.57TCr
MMG LIMITED	20.14x	2.97x	5.4x	-.--%	1.45TCr
Average	29.89x	3.58x	15.77x	1.13%	4.59TCr
Weighted average by Cap.	32.55x	6.08x	15.30x	1.37%