
Diversified Royalty Corp
TSX:DIV

Intrinsic Value
The intrinsic value of one
DIV
stock under the Base Case scenario is
2.91
CAD.
Compared to the current market price of 2.97 CAD,
Diversified Royalty Corp
is
Overvalued by 2%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Diversified Royalty Corp
Fundamental Analysis


Revenue & Expenses Breakdown
Diversified Royalty Corp
Balance Sheet Decomposition
Diversified Royalty Corp
Current Assets | 25.8m |
Cash & Short-Term Investments | 19.7m |
Receivables | 6m |
Other Current Assets | 107k |
Non-Current Assets | 553.2m |
Long-Term Investments | 40.9m |
PP&E | 615k |
Intangibles | 510.1m |
Other Non-Current Assets | 1.5m |
Free Cash Flow Analysis
Diversified Royalty Corp
CAD | |
Free Cash Flow | CAD |
Earnings Waterfall
Diversified Royalty Corp
Revenue
|
65m
CAD
|
Operating Expenses
|
-6.6m
CAD
|
Operating Income
|
58.4m
CAD
|
Other Expenses
|
-31.8m
CAD
|
Net Income
|
26.6m
CAD
|
DIV Profitability Score
Profitability Due Diligence
Diversified Royalty Corp's profitability score is 54/100. The higher the profitability score, the more profitable the company is.

Score
Diversified Royalty Corp's profitability score is 54/100. The higher the profitability score, the more profitable the company is.
DIV Solvency Score
Solvency Due Diligence
Diversified Royalty Corp's solvency score is 42/100. The higher the solvency score, the more solvent the company is.

Score
Diversified Royalty Corp's solvency score is 42/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
DIV Price Targets Summary
Diversified Royalty Corp
According to Wall Street analysts, the average 1-year price target for
DIV
is 3.83 CAD
with a low forecast of 3.13 CAD and a high forecast of 4.73 CAD.
Dividends
Current shareholder yield for DIV is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
DIV
stock under the Base Case scenario is
2.91
CAD.
Compared to the current market price of 2.97 CAD,
Diversified Royalty Corp
is
Overvalued by 2%.