As of 2024-12-13, the Intrinsic Value of Royal Gold Inc (RGLD) is
81.18 USD. This RGLD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 150.26 USD, the upside of Royal Gold Inc is
-46.00%.
The range of the Intrinsic Value is 58.62 - 140.31 USD
81.18 USD
Intrinsic Value
RGLD Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
58.62 - 140.31 |
81.18 |
-46.0% |
| DCF (Growth 10y) |
75.62 - 175.45 |
103.40 |
-31.2% |
| DCF (EBITDA 5y) |
84.78 - 123.56 |
99.46 |
-33.8% |
| DCF (EBITDA 10y) |
95.71 - 146.74 |
115.27 |
-23.3% |
| Fair Value |
109.26 - 109.26 |
109.26 |
-27.29% |
| P/E |
67.99 - 151.74 |
100.48 |
-33.1% |
| EV/EBITDA |
61.89 - 125.16 |
93.12 |
-38.0% |
| EPV |
29.86 - 39.62 |
34.74 |
-76.9% |
| DDM - Stable |
38.76 - 129.28 |
84.02 |
-44.1% |
| DDM - Multi |
53.26 - 133.78 |
75.70 |
-49.6% |
RGLD Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
9,881.10 |
| Beta |
0.88 |
| Outstanding shares (mil) |
65.76 |
| Enterprise Value (mil) |
9,753.22 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.47% |
| Cost of Debt |
4.48% |
| WACC |
9.32% |