Osisko Gold Royalties Ltd
TSX:OR

Watchlist Manager
Osisko Gold Royalties Ltd Logo
Osisko Gold Royalties Ltd
TSX:OR
Watchlist
Price: 35.37 CAD -0.7% Market Closed
Market Cap: 6.6B CAD

Intrinsic Value

The intrinsic value of one OR stock under the Base Case scenario is 15.4 CAD. Compared to the current market price of 35.37 CAD, Osisko Gold Royalties Ltd is Overvalued by 56%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

OR Intrinsic Value
15.4 CAD
Overvaluation 56%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Osisko Gold Royalties Ltd

Valuation History Unavailable

Historical valuation for OR cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
0%
Compare OR to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about OR?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Osisko Gold Royalties Ltd
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
Osisko Gold Royalties Ltd

Current Assets 67.4m
Cash & Short-Term Investments 63.1m
Receivables 2.8m
Other Current Assets 1.5m
Non-Current Assets 1.3B
Long-Term Investments 125.5m
PP&E 1.1B
Intangibles 77.4m
Other Non-Current Assets 6.1m
Efficiency

Free Cash Flow Analysis
Osisko Gold Royalties Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Osisko Gold Royalties Ltd

Revenue
199.5m CAD
Cost of Revenue
-38.5m CAD
Gross Profit
161m CAD
Operating Expenses
-73.9m CAD
Operating Income
87.1m CAD
Other Expenses
-56.3m CAD
Net Income
30.7m CAD
Fundamental Scores

OR Profitability Score
Profitability Due Diligence

Osisko Gold Royalties Ltd's profitability score is 48/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Operating Income
Exceptional Revenue Growth Forecast
ROE is Increasing
48/100
Profitability
Score

Osisko Gold Royalties Ltd's profitability score is 48/100. The higher the profitability score, the more profitable the company is.

OR Solvency Score
Solvency Due Diligence

Osisko Gold Royalties Ltd's solvency score is 80/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Short-Term Solvency
Long-Term Solvency
Low D/E
80/100
Solvency
Score

Osisko Gold Royalties Ltd's solvency score is 80/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

OR Price Targets Summary
Osisko Gold Royalties Ltd

Wall Street analysts forecast OR stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for OR is 35.42 CAD with a low forecast of 22.22 CAD and a high forecast of 44.1 CAD.

Lowest
Price Target
22.22 CAD
37% Downside
Average
Price Target
35.42 CAD
0% Upside
Highest
Price Target
44.1 CAD
25% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Previous Payment
-
Today
Next Payment
-
Today
Jun 20, 2025
Previous Payment
-
Next Payment
-
Ex-Dividend Date
-
Shareholder Yield

Current shareholder yield for OR 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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

OR News

Other Videos
What is the Intrinsic Value of one OR stock?

The intrinsic value of one OR stock under the Base Case scenario is 15.4 CAD.

Is OR stock undervalued or overvalued?

Compared to the current market price of 35.37 CAD, Osisko Gold Royalties Ltd is Overvalued by 56%.

Back to Top