OR.TO
Osisko Gold Royalties Ltd
Price:  
35 
CAD
Volume:  
125,585
Canada | Metals & Mining

OR.TO Intrinsic Value

-81.4 %
Upside

What is the intrinsic value of OR.TO?

As of 2025-07-03, the Intrinsic Value of Osisko Gold Royalties Ltd (OR.TO) is 6.52 CAD. This OR.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 35.00 CAD, the upside of Osisko Gold Royalties Ltd is -81.4%.

The range of the Intrinsic Value is 4.67 - 11.42 CAD.

Is OR.TO undervalued or overvalued?

Based on its market price of 35.00 CAD and our intrinsic valuation, Osisko Gold Royalties Ltd (OR.TO) is overvalued by 81.4%.

35.00 CAD
Stock Price
6.52 CAD
Intrinsic Value
Intrinsic Value Details

OR.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth Exit 5Y) 4.67 - 11.42 6.52 -81.4%
DCF (Growth Exit 10Y) 4.83 - 10.85 6.50 -81.4%
DCF (EBITDA Exit 5Y) 7.05 - 10.52 7.79 -77.8%
DCF (EBITDA Exit 10Y) 6.43 - 9.87 7.31 -79.1%
Peter Lynch Fair Value 0.83 - 0.83 0.83 -97.64%
P/E Multiples 1.85 - 3.88 3.07 -91.2%
EV/EBITDA Multiples 5.01 - 10.81 7.03 -79.9%
Dividend Discount Model - Stable 1.57 - 5.28 3.43 -90.2%
Dividend Discount Model - Multi Stages 1.54 - 3.65 2.12 -93.9%

OR.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil)6,561
Beta1.02
Outstanding shares (mil)187
Enterprise Value (mil)6,578
Market risk premium5.6%
Cost of Equity9.1%
Cost of Debt4.8%
WACC9.0%