As of 2025-05-19, the Intrinsic Value of RE Royalties Ltd (RE.V) is 0.13 CAD. This RE.V valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.47 CAD, the upside of RE Royalties Ltd is -72.50%.
The range of the Intrinsic Value is 0.05 - 0.24 CAD
Based on its market price of 0.47 CAD and our intrinsic valuation, RE Royalties Ltd (RE.V) is overvalued by 72.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 0.05 - 0.24 | 0.13 | -72.5% |
| DCF (Growth 10y) | 0.14 - 0.36 | 0.23 | -49.8% |
| DCF (EBITDA 5y) | 0.08 - 0.12 | 0.10 | -78.4% |
| DCF (EBITDA 10y) | 0.16 - 0.25 | 0.21 | -55.3% |
| Fair Value | -0.25 - -0.25 | -0.25 | -154.04% |
| P/E | (0.40) - (1.72) | (1.56) | -436.1% |
| EV/EBITDA | (0.11) - 0.46 | 0.22 | -52.9% |
| EPV | (0.17) - (0.09) | (0.13) | -127.4% |
| DDM - Stable | (0.48) - (0.99) | (0.73) | -257.4% |
| DDM - Multi | (0.28) - (0.45) | (0.34) | -174.1% |
| Market Cap (mil) | 20.17 |
| Beta | 0.47 |
| Outstanding shares (mil) | 43.38 |
| Enterprise Value (mil) | 42.66 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.48% |
| Cost of Debt | 14.31% |
| WACC | 9.06% |