Valuation Royal Gold, Inc.

Equities

Market Closed - Nasdaq Other stock markets 01:30:00 18/07/2025 am IST			5-day change	1st Jan Change
155.11 ^USD	-1.62%		-2.93%	+17.64%

10/07	Royal Gold, Inc., Sandstorm Gold Ltd. - M&A Call
08/07	Deals of the day-Mergers and acquisitions	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	6,978	6,906	7,394	7,946	8,670	10,211	-	-
Change	-	-1.03%	7.07%	7.47%	9.11%	17.77%	-	-
Enterprise Value (EV) ¹	6,959	6,767	7,847	8,088	8,475	9,668	8,985	8,229
Change	-	-2.75%	15.95%	3.08%	4.78%	14.08%	-7.06%	-8.41%
P/E ratio	-	25.2x	31.1x	-	26.2x	18.7x	15.8x	18.5x
PBR	-	2.66x	2.7x	-	-	-	-	-
PEG	-	-	-2.4x	-	-	0.3x	0.9x	-1.2x
Capitalization / Revenue	14x	10.6x	12.3x	13.1x	12.1x	11x	8.71x	8.25x
EV / Revenue	14x	10.4x	13x	13.4x	11.8x	10.4x	7.66x	6.65x
EV / EBITDA	18.1x	13x	16.5x	16.9x	14.5x	13x	9.85x	8.73x
EV / EBIT	34.7x	20.6x	27.7x	26.7x	19.7x	15.3x	11.6x	10.5x
EV / FCF	37.7x	110x	-15.5x	19.6x	19.8x	18.8x	11.7x	10.2x
FCF Yield	2.66%	0.91%	-6.43%	5.11%	5.04%	5.31%	8.56%	9.79%
Dividend per Share ²	1.11	1.3	1.425	1.525	1.65	1.8	1.9	-
Rate of return	1.04%	1.24%	1.26%	1.26%	1.25%	1.16%	1.22%	-
EPS ²	-	4.17	3.63	-	5.04	8.31	9.84	8.37
Distribution rate	-	31.2%	39.3%	-	32.7%	21.7%	19.3%	-
Net sales ¹	498.8	653.6	603.2	605.7	719.4	931.9	1,173	1,238
EBITDA ¹	384.8	522.6	474.4	479.6	585.8	745	911.7	942.2
EBIT ¹	200.3	328.4	283.7	303.2	429.9	632	773.3	786
Net income ¹	-	274	239	-	332	546.9	648.4	550
Net Debt ¹	-18.69	-138.4	453	141.8	-195.5	-543	-1,226	-1,982
Reference price ²	106.36	105.21	112.72	120.96	131.85	155.11	155.11	155.11
Nbr of stocks (in thousands)	65,605	65,637	65,593	65,692	65,757	65,831	-	-
Announcement Date	05/08/20	16/02/22	15/02/23	14/02/24	12/02/25	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ROYAL GOLD, INC.	18.97x	10.39x	13.07x	1.14%	1.02TCr
NEWMONT CORPORATION	10.44x	3.28x	5.99x	1.71%	6.38TCr
AGNICO EAGLE MINES LIMITED	16.88x	5.45x	8.33x	1.22%	5.96TCr
WHEATON PRECIOUS METALS CORP.	37.97x	21.34x	26.12x	0.77%	4.04TCr
BARRICK MINING CORPORATION	11.24x	2.31x	3.86x	1.92%	3.58TCr
ANGLOGOLD ASHANTI PLC	9.13x	2.46x	3.84x	6.66%	2.37TCr
KINROSS GOLD CORPORATION	11.79x	2.98x	5.14x	0.77%	1.89TCr
NORTHERN STAR RESOURCES LIMITED	27.32x	3.57x	10.39x	3.11%	1.51TCr
LUNDIN GOLD INC.	17.24x	6.82x	9.69x	4.64%	1.13TCr
ALAMOS GOLD INC.	21.83x	5.89x	9.4x	0.39%	1.07TCr
Average	18.28x	6.45x	9.58x	2.23%	2.9TCr
Weighted average by Cap.	17.55x	6.54x	9.54x	1.97%