Osisko Gold Royalties Ltd
TSX:OR

Watchlist Manager
Osisko Gold Royalties Ltd Logo
Osisko Gold Royalties Ltd
TSX:OR
Watchlist
Price: 49.64 CAD 0.36% Market Closed
Market Cap: 9.3B CAD

Relative Value

The Relative Value of one OR stock under the Base Case scenario is 30.24 CAD. Compared to the current market price of 49.64 CAD, Osisko Gold Royalties Ltd is Overvalued by 39%.

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.

OR Relative Value
Base Case
30.24 CAD
Overvaluation 39%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
3
vs Industry
27
Median 3Y
20.3
Median 5Y
15.9
Industry
2
Forward
25.8
vs History
36
vs Industry
0
Median 3Y
-35.6
Median 5Y
-16.7
Industry
18.8
Forward
49.4
vs History
3
vs Industry
6
Median 3Y
30.9
Median 5Y
26.9
Industry
10.9
vs History
7
vs Industry
2
Median 3Y
-15.8
Median 5Y
-14.5
Industry
18.4
vs History
1
vs Industry
14
Median 3Y
2.5
Median 5Y
1.9
Industry
2.1
vs History
3
vs Industry
25
Median 3Y
21
Median 5Y
16.3
Industry
2.5
Forward
25.5
vs History
3
vs Industry
9
Median 3Y
28.7
Median 5Y
24.5
Industry
8.3
vs History
7
vs Industry
5
Median 3Y
27
Median 5Y
23.4
Industry
12.3
Forward
30.6
vs History
9
vs Industry
4
Median 3Y
38.6
Median 5Y
37.9
Industry
14.9
Forward
33.6
vs History
4
vs Industry
7
Median 3Y
31.2
Median 5Y
26.2
Industry
12.4
vs History
14
vs Industry
4
Median 3Y
48.2
Median 5Y
-16
Industry
16.8
vs History
1
vs Industry
17
Median 3Y
2.3
Median 5Y
1.8
Industry
1.9

Multiples Across Competitors

OR Competitors Multiples
Osisko Gold Royalties Ltd 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
Osisko Gold Royalties Ltd
TSX:OR
9.3B CAD 38.3 63.1 44.6 54
RU
Polyus PJSC
LSE:PLZL
70.4T USD 11 738.4 36 532.2 20 153.7 23 127.7
ZA
Gold Fields Ltd
JSE:GFI
677.4B Zac 0 0 0 0
ZA
Harmony Gold Mining Company Ltd
JSE:HAR
221.3B Zac 0 0 0 0
CN
Zijin Mining Group Co Ltd
SSE:601899
842.5B CNY 2.6 18.5 16.4 16.4
US
Newmont Corporation
NYSE:NEM
107.1B USD 5 14.9 9 11.5
CA
Agnico Eagle Mines Ltd
TSX:AEM
116.3B CAD 8 24.5 12 15.8
AU
Greatland Gold PLC
ASX:GGP
124.8B AUD 64.9 184.2 132.7 148.9
CA
Barrick Mining Corp
F:ABR0
62.2B EUR 5 20.4 8.7 11.1
CA
Barrick Gold Corp
TSX:ABX
100B CAD 5 20.3 8.7 11.1
CA
Wheaton Precious Metals Corp
TSX:WPM
73.4B CAD 29.1 53.2 38.9 49.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Osisko Gold Royalties Ltd
TSX:OR
Average EV/EBITDA: 2 269.4
44.6
43%
1
RU
P
Polyus PJSC
LSE:PLZL
20 153.7
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
16.4
33%
0.5
US
Newmont Corporation
NYSE:NEM
9
24%
0.4
CA
Agnico Eagle Mines Ltd
TSX:AEM
12
27%
0.4
AU
G
Greatland Gold PLC
ASX:GGP
132.7
-5%
N/A
CA
Barrick Mining Corp
F:ABR0
8.7
33%
0.3
CA
Barrick Gold Corp
TSX:ABX
8.7
33%
0.3
CA
Wheaton Precious Metals Corp
TSX:WPM
38.9
32%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Osisko Gold Royalties Ltd
TSX:OR
Average EV/EBIT: 2 605.1
54
45%
1.2
RU
P
Polyus PJSC
LSE:PLZL
23 127.7
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
16.4
27%
0.6
US
Newmont Corporation
NYSE:NEM
11.5
30%
0.4
CA
Agnico Eagle Mines Ltd
TSX:AEM
15.8
36%
0.4
AU
G
Greatland Gold PLC
ASX:GGP
148.9
-3%
N/A
CA
Barrick Mining Corp
F:ABR0
11.1
43%
0.3
CA
Barrick Gold Corp
TSX:ABX
11.1
43%
0.3
CA
Wheaton Precious Metals Corp
TSX:WPM
49.5
28%
1.8