Valuation Royal Gold, Inc.

Equities

Market Closed - Nasdaq Other stock markets 02:30:00 13/01/2026 am IST			5-day change	1st Jan Change
246.98 ^USD	+0.73%		+7.71%	+11.11%

20/12	Highlander Silver Up 17%, Hits Record Highs As Moves To Buy Bear Creek Mining	MT
17/12	Royal Gold, Inc. Presents at Virtual Non-Deal Roadshow Series, Dec-16-2025 12:00 PM

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	20,845	20,845	-
Change	-	-1.03%	7.07%	7.47%	9.11%	140.42%	0%	-
Enterprise Value (EV) ¹	6,959	6,767	7,847	8,088	8,475	21,438	20,411	19,220
Change	-	-2.75%	15.95%	3.08%	4.78%	152.97%	-4.79%	-5.84%
P/E ratio	-	25.2x	31.1x	-	26.2x	31.1x	22x	19x
PBR	-	2.66x	2.7x	-	-	-	-	-
PEG	-	-	-2.4x	-	-	0.5x	0.5x	1.2x
Capitalization / Revenue	14x	10.6x	12.3x	13.1x	12.1x	19.8x	11.5x	10.9x
EV / Revenue	14x	10.4x	13x	13.4x	11.8x	20.3x	11.2x	10.1x
EV / EBITDA	18.1x	13x	16.5x	16.9x	14.5x	24.9x	13.7x	12.1x
EV / EBIT	34.7x	20.6x	27.7x	26.7x	19.7x	30.6x	16.6x	15.3x
EV / FCF	37.7x	110x	-15.5x	19.6x	19.8x	-44.8x	16.2x	12.7x
FCF Yield	2.66%	0.91%	-6.43%	5.11%	5.04%	-2.23%	6.19%	7.9%
Dividend per Share ²	1.11	1.3	1.425	1.525	1.65	1.758	1.9	-
Rate of return	1.04%	1.24%	1.26%	1.26%	1.25%	0.71%	0.77%	-
EPS ²	-	4.17	3.63	-	5.04	7.953	11.2	13
Distribution rate	-	31.2%	39.3%	-	32.7%	22.1%	17%	-
Net sales ¹	498.8	653.6	603.2	605.7	719.4	1,054	1,817	1,911
EBITDA ¹	384.8	522.6	474.4	479.6	585.8	861.3	1,493	1,585
EBIT ¹	200.3	328.4	283.7	303.2	429.9	701.4	1,229	1,258
Net income ¹	-	274	239	-	332	557.8	945.4	1,097
Net Debt ¹	-18.69	-138.4	453	141.8	-195.5	593.4	-433.3	-1,625
Reference price ²	106.36	105.21	112.72	120.96	131.85	246.98	246.98	246.98
Nbr of stocks (in thousands)	65,605	65,637	65,593	65,692	65,757	84,398	84,398	-
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.	30.83x	20.19x	24.72x	0.72%	2.07TCr
NEWMONT CORPORATION	15.13x	5.33x	8.97x	0.92%	12TCr
AGNICO EAGLE MINES LIMITED	23.12x	7.93x	11.7x	0.76%	9.6TCr
BARRICK MINING CORPORATION	21.08x	4.97x	8.14x	1.2%	8.08TCr
WHEATON PRECIOUS METALS CORP.	44.61x	26.44x	32.33x	0.52%	5.68TCr
ANGLOGOLD ASHANTI PLC	16.9x	4.68x	7.43x	3.03%	4.66TCr
KINROSS GOLD CORPORATION	18.02x	5.18x	8.5x	0.4%	3.77TCr
NORTHERN STAR RESOURCES LIMITED	17.42x	4.23x	7.88x	2.05%	2.36TCr
LUNDIN GOLD INC.	25.84x	11.08x	15.67x	3.29%	2.03TCr
ALAMOS GOLD INC.	25.09x	9.09x	14.41x	0.23%	1.76TCr
Average	23.80x	9.91x	13.97x	1.31%	5.19TCr
Weighted average by Cap.	22.62x	8.89x	12.76x	1.15%