Osisko Gold Royalties Ltd
TSX:OR

Watchlist Manager
Osisko Gold Royalties Ltd Logo
Osisko Gold Royalties Ltd
TSX:OR
Watchlist
Price: 35.38 CAD 0.63% Market Closed
Market Cap: 6.6B CAD
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one OR stock under the Base Case scenario is 16.86 CAD. Compared to the current market price of 35.38 CAD, Osisko Gold Royalties Ltd is Overvalued by 52%.

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
16.86 CAD
Overvaluation 52%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

33.2
P/S
P/S
Price to Sales
33.2
vs History
0
vs Industry
27
Median 3Y
17.2
Median 5Y
13.8
Industry
1.8
Forward
21.4
More Details
215.4
P/E
P/E
Price to Earnings
215.4
vs History
12
vs Industry
0
Median 3Y
-39.8
Median 5Y
-17.8
Industry
16.4
Forward
41.7
More Details
42.5
P/OCF
P/OCF
Price to OCF
42.5
vs History
3
vs Industry
6
Median 3Y
30.4
Median 5Y
26.5
Industry
9.7
More Details
146.1
P/FCFE
P/FCFE
Price to FCFE
146.1
vs History
9
vs Industry
2
Median 3Y
-15.8
Median 5Y
-14.4
Industry
16.2
More Details
5.5
P/B
P/B
Price to Book Value
5.5
vs History
0
vs Industry
14
Median 3Y
2.3
Median 5Y
1.7
Industry
1.7
More Details
33.3
EV/S
EV/S
Enterprise Value to Sales
33.3
vs History
0
vs Industry
25
Median 3Y
17.4
Median 5Y
13.7
Industry
2.1
Forward
21.4
More Details
41.2
EV/GP
EV/GP
Enterprise Value to Gross Profit
41.2
vs History
0
vs Industry
9
Median 3Y
25.6
Median 5Y
24.5
Industry
7.4
More Details
56.8
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
56.8
vs History
0
vs Industry
5
Median 3Y
25.4
Median 5Y
22.9
Industry
10.6
Forward
27.6
More Details
76.2
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
76.2
vs History
0
vs Industry
4
Median 3Y
38.4
Median 5Y
37.7
Industry
13.5
Forward
27.7
More Details
42.6
EV/OCF
EV/OCF
Enterprise Value to OCF
42.6
vs History
3
vs Industry
7
Median 3Y
29.7
Median 5Y
26.1
Industry
11
More Details
86.3
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
86.3
vs History
11
vs Industry
4
Median 3Y
21.1
Median 5Y
-17.3
Industry
14.6
More Details
5
EV/IC
EV/IC
Enterprise Value to IC
5
vs History
0
vs Industry
17
Median 3Y
2.1
Median 5Y
1.6
Industry
1.4
More Details

Multiples Across Competitors

OR Competitors Multiples
Osisko Gold Royalties Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Osisko Gold Royalties Ltd
TSX:OR
6.6B CAD 33.2 215.4 56.8 76.2
RU
Polyus PJSC
LSE:PLZL
70.4T USD 11 547.7 35 938.9 19 826.4 22 752.1
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 5 225.9 5 021.2 -3 778.8 -3 047.1
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
Osisko Gold Royalties Ltd
TSX:OR
Average EV/EBITDA: 2 495.8
56.8
22%
2.6
RU
P
Polyus PJSC
LSE:PLZL
19 826.4
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: -3 778.8 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
Osisko Gold Royalties Ltd
TSX:OR
Average EV/EBIT: 2 866.9
76.2
27%
2.8
RU
P
Polyus PJSC
LSE:PLZL
22 752.1
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: -3 047.1 N/A N/A
CA
Wheaton Precious Metals Corp
TSX:WPM
53.6
16%
3.3
CA
Barrick Gold Corp
TSX:ABX
7.7
14%
0.5
RU
Polyus PAO
MOEX:PLZL
7.2
N/A N/A

See Also

Summary
OR intrinsic value, competitors valuation, and company profile.
DCF Valuation
OR stock valuation using Discount Cash Flow valuation method.
Relative Valuation
OR stock valuation using valuation multiples.
Wall Street Estimates
OR price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
OR stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 265,900+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.