Nomad Royalty Company Ltd
TSX:NSR

Watchlist Manager
Nomad Royalty Company Ltd Logo
Nomad Royalty Company Ltd
TSX:NSR
Watchlist
Price: 9.67 CAD 1.36% Market Closed
Market Cap: 594.4m CAD

Relative Value

NSR price has not been updated for more than 5 months. This may indicate that the stock has been delisted.

There is not enough data to reliably calculate the relative value of NSR.

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.

NSR Relative Value
Base Case
Not Available
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
vs Industry
Median 3Y
14
Median 5Y
14
Industry
1.8
Forward
7.2
vs History
vs Industry
Median 3Y
421.6
Median 5Y
414.5
Industry
16.4
Forward
33.9
vs History
vs Industry
Median 3Y
31.5
Median 5Y
31.4
Industry
9.7
vs History
vs Industry
Median 3Y
-105.6
Median 5Y
-104.4
Industry
16.2
vs History
vs Industry
Median 3Y
1.5
Median 5Y
1.5
Industry
1.7
vs History
vs Industry
Median 3Y
14.9
Median 5Y
15
Industry
2.1
Forward
7.7
vs History
vs Industry
Median 3Y
36.9
Median 5Y
37.3
Industry
7.4
vs History
vs Industry
Median 3Y
24.7
Median 5Y
25
Industry
10.6
vs History
vs Industry
Median 3Y
121.9
Median 5Y
121.9
Industry
13.5
vs History
vs Industry
Median 3Y
33.7
Median 5Y
33.7
Industry
11
vs History
vs Industry
Median 3Y
-10.2
Median 5Y
-10.1
Industry
14.6
vs History
vs Industry
Median 3Y
1.3
Median 5Y
1.3
Industry
1.4

Multiples Across Competitors

NSR Competitors Multiples
Nomad Royalty Company Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Nomad Royalty Company Ltd
TSX:NSR
594.3m CAD 14 421.3 24.7 121.8
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
386.5B Zac 0 0 0 0
ZA
Harmony Gold Mining Company Ltd
JSE:HAR
157.7B Zac 0 0 0 0
CN
Zijin Mining Group Co Ltd
SSE:601899
532.9B CNY 1.7 14.8 12.4 12.4
US
Newmont Corporation
NYSE:NEM
67.1B USD 3.4 13.2 7.4 10.1
CA
Agnico Eagle Mines Ltd
TSX:AEM
82.1B CAD 6.8 25.5 11.3 16
AU
Greatland Gold PLC
ASX:GGP
90.2B AUD 5 227.3 5 022.6 -3 779.8 -3 047.9
CA
Wheaton Precious Metals Corp
TSX:WPM
56.4B CAD 28.4 67 39.8 53.6
CA
Barrick Gold Corp
TSX:ABX
50.2B CAD 2.8 15.9 5.6 7.7
RU
Polyus PAO
MOEX:PLZL
2.7T RUB 3.8 8.7 6.6 7.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Nomad Royalty Company Ltd
TSX:NSR
Average EV/EBITDA: 2 491.9
24.7
N/A N/A
RU
P
Polyus PJSC
LSE:PLZL
19 827.5
N/A N/A
ZA
G
Gold Fields Ltd
JSE:GFI
Not Available
17%
N/A
ZA
H
Harmony Gold Mining Company Ltd
JSE:HAR
Not Available
27%
N/A
CN
Zijin Mining Group Co Ltd
SSE:601899
12.4
26%
0.5
US
Newmont Corporation
NYSE:NEM
7.4
6%
1.2
CA
Agnico Eagle Mines Ltd
TSX:AEM
11.3
9%
1.3
AU
G
Greatland Gold PLC
ASX:GGP
Negative Multiple: -3 779.8 N/A N/A
CA
Wheaton Precious Metals Corp
TSX:WPM
39.8
18%
2.2
CA
Barrick Gold Corp
TSX:ABX
5.6
16%
0.3
RU
Polyus PAO
MOEX:PLZL
6.6
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Nomad Royalty Company Ltd
TSX:NSR
Average EV/EBIT: 2 872.8
121.8
N/A N/A
RU
P
Polyus PJSC
LSE:PLZL
22 753.4
N/A N/A
ZA
G
Gold Fields Ltd
JSE:GFI
Not Available
18%
N/A
ZA
H
Harmony Gold Mining Company Ltd
JSE:HAR
Not Available
34%
N/A
CN
Zijin Mining Group Co Ltd
SSE:601899
12.4
19%
0.7
US
Newmont Corporation
NYSE:NEM
10.1
7%
1.4
CA
Agnico Eagle Mines Ltd
TSX:AEM
16
12%
1.3
AU
G
Greatland Gold PLC
ASX:GGP
Negative Multiple: -3 047.9 N/A N/A
CA
Wheaton Precious Metals Corp
TSX:WPM
53.6
16%
3.4
CA
Barrick Gold Corp
TSX:ABX
7.7
14%
0.5
RU
Polyus PAO
MOEX:PLZL
7.2
N/A N/A