OR.TO
Osisko Gold Royalties Ltd
Price:  
22.48 
CAD
Volume:  
281,985.00
Canada | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

OR.TO Intrinsic Value

%
Upside

As of 2024-06-16, the Intrinsic Value of Osisko Gold Royalties Ltd (OR.TO) is 4.48 CAD. This OR.TO valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 22.48 CAD, the upside of Osisko Gold Royalties Ltd is %.

The range of the Intrinsic Value is 3.70 - 5.91 CAD

22.48 CAD
Stock Price
4.48 CAD
Intrinsic Value
Intrinsic Value Details

OR.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (4.90) - (1.92) (2.62) -111.6%
DCF (Growth 10y) (1.82) - (4.21) (2.39) -110.6%
DCF (EBITDA 5y) 3.70 - 5.91 4.48 -80.1%
DCF (EBITDA 10y) 2.40 - 4.64 3.20 -85.8%
Fair Value -1.46 - -1.46 -1.46 -106.47%
P/E (4.18) - (4.66) (4.52) -120.1%
EV/EBITDA 3.98 - 6.25 4.65 -79.3%
EPV (3.49) - (4.52) (4.01) -117.8%
DDM - Stable (3.13) - (12.69) (7.91) -135.2%
DDM - Multi (1.08) - (3.43) (1.64) -107.3%

OR.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,180.52
Beta 0.67
Outstanding shares (mil) 185.97
Enterprise Value (mil) 4,269.58
Market risk premium 5.10%
Cost of Equity 8.29%
Cost of Debt 5.33%
WACC 8.08%