Orogen Royalties Inc
XTSX:OGN

Watchlist Manager
Orogen Royalties Inc Logo
Orogen Royalties Inc
XTSX:OGN
Watchlist
Price: 3.41 CAD 7.91% Market Closed
Market Cap: 202.4m CAD

Relative Value

The Relative Value of one OGN stock under the Base Case scenario is hidden CAD. Compared to the current market price of 3.41 CAD, Orogen Royalties Inc is hidden .

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.

OGN Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
80
vs Industry
24
Median 3Y
23.7
Median 5Y
34.8
Industry
2.2
Forward
23.4
vs History
47
vs Industry
1
Median 3Y
80.9
Median 5Y
45.1
Industry
19.5
Forward
165.5
vs History
42
vs Industry
2
Median 3Y
90.3
Median 5Y
54.1
Industry
11.5
vs History
17
vs Industry
3
Median 3Y
76.8
Median 5Y
-13.8
Industry
18.9
vs History
0
vs Industry
13
Median 3Y
3.5
Median 5Y
3.7
Industry
2.3
vs History
76
vs Industry
24
Median 3Y
20.6
Median 5Y
31.6
Industry
2.6
Forward
21.1
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
8.7
vs History
52
vs Industry
2
Median 3Y
93.9
Median 5Y
72.8
Industry
12.8
Forward
59
vs History
52
vs Industry
1
Median 3Y
98.2
Median 5Y
74.8
Industry
15.4
Forward
252.7
vs History
42
vs Industry
3
Median 3Y
81.9
Median 5Y
46.4
Industry
12.9
vs History
22
vs Industry
3
Median 3Y
64.1
Median 5Y
-11.2
Industry
17.5
vs History
20
vs Industry
12
Median 3Y
4.7
Median 5Y
4.8
Industry
2

Multiples Across Competitors

OGN Competitors Multiples
Orogen Royalties Inc 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
Orogen Royalties Inc
XTSX:OGN
202.4m CAD 22.8 48.8 48.9 49.9
AU
BHP Group Ltd
ASX:BHP
242.2B AUD 3.2 18 6.9 8.8
AU
Rio Tinto Ltd
ASX:RIO
232.3B AUD 2.9 15.1 8 11.5
UK
Rio Tinto PLC
LSE:RIO
97.6B GBP 2.4 12.7 120.7 173.4
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
1.4T MXN 4.7 18.5 8.9 10.5
CH
Glencore PLC
LSE:GLEN
54B GBP 0.3 -35.2 259.7 782.4
CN
CMOC Group Ltd
SSE:603993
487.4B CNY 2.4 25 15.3 15.3
SA
Saudi Arabian Mining Company SJSC
SAU:1211
248.9B SAR 6.6 44.7 20 30.2
CN
China Molybdenum Co Ltd
OTC:CMCLF
59.5B USD 2 21.3 13.1 13.1
UK
Anglo American PLC
LSE:AAL
37.9B GBP 2.3 -11.9 129.9 230.5
ZA
African Rainbow Minerals Ltd
JSE:ARI
39.4B Zac 0 0 0 0
P/E Multiple
Earnings Growth PEG
CA
Orogen Royalties Inc
XTSX:OGN
Average P/E: 25.5
48.8
N/A N/A
AU
BHP Group Ltd
ASX:BHP
18
6%
3
AU
Rio Tinto Ltd
ASX:RIO
15.1
2%
7.6
UK
Rio Tinto PLC
LSE:RIO
12.7
2%
6.4
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
18.5
16%
1.2
CH
Glencore PLC
LSE:GLEN
Negative Multiple: -35.2 N/A N/A
CN
CMOC Group Ltd
SSE:603993
25
24%
1
SA
Saudi Arabian Mining Company SJSC
SAU:1211
44.7
45%
1
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
21.3
25%
0.9
UK
Anglo American PLC
LSE:AAL
Negative Multiple: -11.9 N/A N/A
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Not Available
-51%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Orogen Royalties Inc
XTSX:OGN
Average EV/EBITDA: 63.1
48.9
N/A N/A
AU
BHP Group Ltd
ASX:BHP
6.9
3%
2.3
AU
Rio Tinto Ltd
ASX:RIO
8
7%
1.1
UK
Rio Tinto PLC
LSE:RIO
120.7
8%
15.1
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
8.9
10%
0.9
CH
Glencore PLC
LSE:GLEN
259.7
17%
15.3
CN
CMOC Group Ltd
SSE:603993
15.3
24%
0.6
SA
Saudi Arabian Mining Company SJSC
SAU:1211
20
12%
1.7
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
13.1
24%
0.5
UK
Anglo American PLC
LSE:AAL
129.9
4%
32.5
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Not Available N/A N/A