OR Royalties Inc
F:OM40

Watchlist Manager
OR Royalties Inc Logo
OR Royalties Inc
F:OM40
Watchlist
Price: 35.4 EUR 4.73% Market Closed
Market Cap: 6.7B EUR

Relative Value

The Relative Value of one OM40 stock under the Base Case scenario is 27.78 EUR. Compared to the current market price of 35.4 EUR, OR Royalties Inc is Overvalued by 22%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

OM40 Relative Value
Base Case
27.78 EUR
Overvaluation 22%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
Median 3Y
27.4
Median 5Y
27.4
Industry
2.2
Forward
21.4
vs History
0
vs Industry
Median 3Y
45
Median 5Y
45
Industry
19.5
Forward
42.5
vs History
0
vs Industry
Median 3Y
31.3
Median 5Y
31.3
Industry
11.5
vs History
0
vs Industry
Median 3Y
137.6
Median 5Y
137.6
Industry
18.9
vs History
0
vs Industry
Median 3Y
4.8
Median 5Y
4.8
Industry
2.3
vs History
0
vs Industry
Median 3Y
26.9
Median 5Y
26.9
Industry
2.6
Forward
21.2
vs History
0
vs Industry
Median 3Y
32.8
Median 5Y
32.8
Industry
8.7
vs History
0
vs Industry
Median 3Y
31.6
Median 5Y
31.6
Industry
12.8
Forward
25.3
vs History
0
vs Industry
Median 3Y
38.4
Median 5Y
38.4
Industry
15.4
Forward
27.8
vs History
0
vs Industry
Median 3Y
30.8
Median 5Y
30.8
Industry
12.9
vs History
0
vs Industry
Median 3Y
58.1
Median 5Y
58.1
Industry
17.5
vs History
0
vs Industry
Median 3Y
4.7
Median 5Y
4.7
Industry
2

Multiples Across Competitors

OM40 Competitors Multiples
OR Royalties Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
OR Royalties Inc
F:OM40
6.7B EUR 31.8 52.4 36.9 44.8
RU
Polyus PJSC
LSE:PLZL
70.4T USD 11 548.4 35 941 19 827.5 22 753.4
ZA
Gold Fields Ltd
JSE:GFI
732B Zac 0 0 0 0
ZA
Harmony Gold Mining Company Ltd
JSE:HAR
233.8B Zac 0 0 0 0
CN
Zijin Mining Group Co Ltd
SSE:601899
1T CNY 3.1 22.5 18.1 18.1
US
Newmont Corporation
NYSE:NEM
125.1B USD 5.8 17.4 10.5 13.4
AU
Greatland Gold PLC
ASX:GGP
166.4B AUD 86.5 245.7 176.9 198.6
CA
Agnico Eagle Mines Ltd
TSX:AEM
138.7B CAD 9.5 29 14.3 18.7
CA
Barrick Mining Corp
F:ABR0
73.7B EUR 5.9 24 10.3 13.1
CA
Barrick Gold Corp
TSX:ABX
116.4B CAD 5.7 23.4 10 12.8
CA
Wheaton Precious Metals Corp
TSX:WPM
82.4B CAD 32.4 59.3 43.4 55.3
P/S Multiple
Revenue Growth P/S to Growth
CA
OR Royalties Inc
F:OM40
Average P/S: 1 303.2
31.8
40%
0.8
RU
P
Polyus PJSC
LSE:PLZL
11 548.4
N/A N/A
ZA
G
Gold Fields Ltd
JSE:GFI
Not Available
25%
N/A
ZA
H
Harmony Gold Mining Company Ltd
JSE:HAR
Not Available
16%
N/A
CN
Zijin Mining Group Co Ltd
SSE:601899
3.1
13%
0.2
US
Newmont Corporation
NYSE:NEM
5.8
11%
0.5
AU
G
Greatland Gold PLC
ASX:GGP
86.5
-11%
N/A
CA
Agnico Eagle Mines Ltd
TSX:AEM
9.5
19%
0.5
CA
Barrick Mining Corp
F:ABR0
5.9
19%
0.3
CA
Barrick Gold Corp
TSX:ABX
5.7
19%
0.3
CA
Wheaton Precious Metals Corp
TSX:WPM
32.4
30%
1.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
OR Royalties Inc
F:OM40
Average EV/EBITDA: 2 238.7
36.9
44%
0.8
RU
P
Polyus PJSC
LSE:PLZL
19 827.5
N/A N/A
ZA
G
Gold Fields Ltd
JSE:GFI
Not Available
34%
N/A
ZA
H
Harmony Gold Mining Company Ltd
JSE:HAR
Not Available
30%
N/A
CN
Zijin Mining Group Co Ltd
SSE:601899
18.1
34%
0.5
US
Newmont Corporation
NYSE:NEM
10.5
25%
0.4
AU
G
Greatland Gold PLC
ASX:GGP
176.9
-5%
N/A
CA
Agnico Eagle Mines Ltd
TSX:AEM
14.3
28%
0.5
CA
Barrick Mining Corp
F:ABR0
10.3
33%
0.3
CA
Barrick Gold Corp
TSX:ABX
10
33%
0.3
CA
Wheaton Precious Metals Corp
TSX:WPM
43.4
32%
1.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
OR Royalties Inc
F:OM40
Average EV/EBIT: 2 569.8
44.8
45%
1
RU
P
Polyus PJSC
LSE:PLZL
22 753.4
N/A N/A
ZA
G
Gold Fields Ltd
JSE:GFI
Not Available
39%
N/A
ZA
H
Harmony Gold Mining Company Ltd
JSE:HAR
Not Available
32%
N/A
CN
Zijin Mining Group Co Ltd
SSE:601899
18.1
28%
0.6
US
Newmont Corporation
NYSE:NEM
13.4
29%
0.5
AU
G
Greatland Gold PLC
ASX:GGP
198.6
-3%
N/A
CA
Agnico Eagle Mines Ltd
TSX:AEM
18.7
37%
0.5
CA
Barrick Mining Corp
F:ABR0
13.1
43%
0.3
CA
Barrick Gold Corp
TSX:ABX
12.8
43%
0.3
CA
Wheaton Precious Metals Corp
TSX:WPM
55.3
28%
2