NSR.TO
Nomad Royalty Company Ltd
Price:
9.67
CAD
Volume:
43,889
Canada | Metals & Mining
NSR.TO Intrinsic Value
-33.5 %
Upside
What is the intrinsic value of NSR.TO?
As of 2025-05-17, the Intrinsic Value of Nomad Royalty Company Ltd (NSR.TO) is 6.43 CAD. This NSR.TO valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 9.67 CAD, the upside of Nomad Royalty Company Ltd is -33.5%.
The range of the Intrinsic Value is 5.22 - 11.48 CAD.
Is NSR.TO undervalued or overvalued?
Based on its market price of 9.67 CAD and our intrinsic valuation, Nomad Royalty Company Ltd (NSR.TO) is overvalued by 33.5%.
9.67 CAD
Stock Price
6.43 CAD
Intrinsic Value
| Range | Selected | Upside | ||
| a | ||||
| DCF (Growth Exit 5Y) | (39.74) - (16.13) | (22.45) | -332.1% | |
| DCF (EBITDA Exit 5Y) | 5.22 - 11.48 | 6.43 | -33.5% | |
| DCF (EBITDA Exit 10Y) | 9.45 - 22.07 | 12.17 | 25.9% | |
| Peter Lynch Fair Value | 0.59 - 0.59 | 0.59 | -93.92% | |
| P/E Multiples | 0.3 - 1.06 | 0.64 | -93.4% | |
| EV/EBITDA Multiples | 1.64 - 3.44 | 2.59 | -73.2% | |
| Dividend Discount Model - Stable | 0.24 - 0.75 | 0.49 | -94.9% | |
| Dividend Discount Model - Multi Stages | 2.55 - 4.86 | 3.23 | -66.6% | |
| Market Cap (mil) | 594 |
| Beta | 1.06 |
| Outstanding shares (mil) | 61 |
| Enterprise Value (mil) | 636 |
| Market risk premium | 5.6% |
| Cost of Equity | 8.85% |
| Cost of Debt | 5% |
| WACC | 8.1% |