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.
Based on its market price of 35.00 CAD and our intrinsic valuation, Osisko Gold Royalties Ltd (OR.TO) is overvalued by 81.4%.
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% |
Market Cap (mil) | 6,561 |
Beta | 1.02 |
Outstanding shares (mil) | 187 |
Enterprise Value (mil) | 6,578 |
Market risk premium | 5.6% |
Cost of Equity | 9.1% |
Cost of Debt | 4.8% |
WACC | 9.0% |