As of 2025-10-22, the Intrinsic Value of Nomad Royalty Company Ltd (NSR.TO) is 13.07 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 35.20%.
The range of the Intrinsic Value is 9.78 - 14.04 CAD
Based on its market price of 9.67 CAD and our intrinsic valuation, Nomad Royalty Company Ltd (NSR.TO) is undervalued by 35.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (53.62) - (16.22) | (24.18) | -350.1% |
| DCF (Growth 10y) | (12.20) - (32.29) | (16.56) | -271.2% |
| DCF (EBITDA 5y) | 9.78 - 14.04 | 13.07 | 35.2% |
| DCF (EBITDA 10y) | 17.08 - 27.61 | 24.14 | 149.6% |
| Fair Value | 0.59 - 0.59 | 0.59 | -93.88% |
| P/E | 3.88 - 5.82 | 4.85 | -49.8% |
| EV/EBITDA | 2.73 - 7.92 | 5.17 | -46.5% |
| EPV | (3.14) - (4.01) | (3.57) | -136.9% |
| DDM - Stable | 0.24 - 0.99 | 0.61 | -93.6% |
| DDM - Multi | 2.57 - 6.16 | 3.44 | -64.4% |
| Market Cap (mil) | 594.41 |
| Beta | 1.06 |
| Outstanding shares (mil) | 61.47 |
| Enterprise Value (mil) | 636.65 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.54% |
| Cost of Debt | 5.00% |
| WACC | 7.79% |