
Osisko Gold Royalties Ltd
TSX:OR

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:

Valuation History
Osisko Gold Royalties Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Osisko Gold Royalties Ltd
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 |
Free Cash Flow Analysis
Osisko Gold Royalties Ltd
CAD | |
Free Cash Flow | CAD |
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
|
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.

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.

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
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.
Dividends
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?
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%.