Is NSR.TO undervalued or overvalued?

As of 2025-03-26, the Intrinsic Value of Nomad Royalty Company Ltd (NSR.TO) is 5.34 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 -44.80%. This means that NSR.TO is overvalued by 44.80%.

The range of the Intrinsic Value is 4.60 - 6.13 CAD

	Range	Selected	Upside
a
DCF (Growth 5y)	(47.83) - (16.67)	(24.10)	-349.2%
DCF (Growth 10y)	(12.54) - (29.17)	(16.57)	-271.3%
DCF (EBITDA 5y)	4.60 - 6.13	5.34	-44.8%
DCF (EBITDA 10y)	8.45 - 12.67	10.42	7.7%
Fair Value	0.61 - 0.61	0.61	-93.74%
P/E	3.88 - 5.82	4.85	-49.8%
EV/EBITDA	1.25 - 1.68	1.46	-84.9%
EPV	(3.22) - (3.99)	(3.61)	-137.3%
DDM - Stable	0.24 - 0.89	0.57	-94.1%
DDM - Multi	2.63 - 5.63	3.43	-64.5%