Valuation OR Royalties Inc.

Equities

Market Closed - Toronto S.E. Other stock markets 01:30:00 09/07/2025 am IST			5-day change	1st Jan Change
35.33 ^CAD	-5.08%		+0.94%	+35.73%

07/07	Or Royalties Inc. Reports Production Result for the Second Quarter of 2025	CI
07/07	OR Royalties Inc. Reports Sales Result for the Second Quarter 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	2,692	2,577	3,002	3,501	4,858	6,623	-	-
Change	-	-4.28%	16.49%	16.65%	38.74%	36.34%	-	-
Enterprise Value (EV) ¹	2,786	2,872	3,059	3,624	4,913	6,482	6,250	6,003
Change	-	3.05%	6.53%	18.48%	35.56%	31.95%	-3.58%	-3.97%
P/E ratio	161x	-	-	-72.7x	203x	49.1x	33.1x	31.6x
PBR	-	-	-	-	-	-	-	-
PEG	-	-	-	-	-1x	0x	0.7x	6.89x
Capitalization / Revenue	12.6x	11.5x	13.8x	14.2x	17.9x	20.3x	18.2x	17.6x
EV / Revenue	13x	12.8x	14x	14.7x	18.1x	19.9x	17.2x	15.9x
EV / EBITDA	24.2x	21.9x	17.3x	18.8x	21.4x	22.1x	19.6x	17.1x
EV / EBIT	41x	36.2x	-	26.8x	27x	29.7x	25.1x	23x
EV / FCF	-92.5x	-34.9x	-214x	19.4x	40x	26.4x	24.1x	21.8x
FCF Yield	-1.08%	-2.87%	-0.47%	5.16%	2.5%	3.79%	4.14%	4.58%
Dividend per Share ²	0.2	0.21	0.22	0.235	0.255	0.273	0.3	0.3
Rate of return	1.24%	1.36%	1.35%	1.24%	0.98%	0.77%	0.85%	0.85%
EPS ²	0.1	-	-	-0.26	0.128	0.72	1.068	1.118
Distribution rate	200%	-	-	-90.4%	199%	37.9%	28.1%	26.8%
Net sales ¹	213.6	224.9	217.8	247.3	271.9	325.8	363.1	377.1
EBITDA ¹	114.9	131.3	177.2	192.9	229.7	293.7	319.1	350.1
EBIT ¹	68	79.32	-	135.3	181.9	218.1	249.4	260.9
Net income ¹	16.88	-23.55	-118.8	-48.34	23.14	172	200.5	209.4
Net Debt ¹	94.4	294.7	57.4	122.8	55.1	-140.8	-372.7	-620.6
Reference price ²	16.13	15.48	16.32	18.91	26.03	35.33	35.33	35.33
Nbr of stocks (in thousands)	1,66,893	1,66,458	1,83,921	1,85,166	1,86,626	1,87,467	-	-
Announcement Date	24/02/21	24/02/22	23/02/23	20/02/24	19/02/25	-	-	-

¹CAD in Million²CAD

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.	51.69x	20.99x	23.35x	0.73%	511.26Cr
NEWMONT CORPORATION	11.35x	3.4x	6.35x	1.66%	6.62TCr
AGNICO EAGLE MINES LIMITED	18.26x	5.62x	8.82x	1.2%	6.14TCr
WHEATON PRECIOUS METALS CORP.	39.29x	22.02x	27.83x	0.73%	4.21TCr
BARRICK MINING CORPORATION	12.26x	2.39x	4.18x	1.95%	3.72TCr
ANGLOGOLD ASHANTI PLC	8.29x	2.5x	3.91x	6.54%	2.42TCr
KINROSS GOLD CORPORATION	14.43x	3.1x	5.52x	0.75%	1.97TCr
NORTHERN STAR RESOURCES LIMITED	27.95x	3.69x	10.75x	3.06%	1.56TCr
LUNDIN GOLD INC.	20.16x	7.85x	11.35x	4.04%	1.29TCr
ALAMOS GOLD INC.	22.22x	6.3x	10.17x	0.36%	1.17TCr
Average	22.59x	7.79x	11.22x	2.1%	2.96TCr
Weighted average by Cap.	19.21x	6.91x	10.28x	1.92%