As of 2025-07-06, the Intrinsic Value of Osisko Gold Royalties Ltd (OR.TO) is 6.38 CAD. This OR.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 35.38 CAD, the upside of Osisko Gold Royalties Ltd is -82.00%.
The range of the Intrinsic Value is 4.61 - 10.91 CAD
Based on its market price of 35.38 CAD and our intrinsic valuation, Osisko Gold Royalties Ltd (OR.TO) is overvalued by 82.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 4.61 - 10.91 | 6.38 | -82.0% |
| DCF (Growth 10y) | 4.77 - 10.38 | 6.36 | -82.0% |
| DCF (EBITDA 5y) | 6.96 - 10.48 | 7.71 | -78.2% |
| DCF (EBITDA 10y) | 6.34 - 9.78 | 7.22 | -79.6% |
| Fair Value | 0.83 - 0.83 | 0.83 | -97.67% |
| P/E | 1.85 - 3.95 | 3.09 | -91.3% |
| EV/EBITDA | 5.40 - 10.83 | 7.14 | -79.8% |
| EPV | (1.35) - (1.74) | (1.54) | -104.4% |
| DDM - Stable | 1.55 - 5.05 | 3.30 | -90.7% |
| DDM - Multi | 1.52 - 3.50 | 2.08 | -94.1% |
| Market Cap (mil) | 6,632.69 |
| Beta | 1.07 |
| Outstanding shares (mil) | 187.47 |
| Enterprise Value (mil) | 6,649.64 |
| Market risk premium | 5.10% |
| Cost of Equity | 9.20% |
| Cost of Debt | 4.81% |
| WACC | 9.11% |