
Franco-Nevada Corp
TSX:FNV

Intrinsic Value
The intrinsic value of one
FNV
stock under the Base Case scenario is
96.18
CAD.
Compared to the current market price of 236.93 CAD,
Franco-Nevada Corp
is
Overvalued by 59%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Franco-Nevada Corp
Fundamental Analysis

Franco-Nevada derives a sizable portion of its revenue from a handful of core assets, including the Cobre Panama mine, leaving the company vulnerable to operational disruptions or geopolitical shifts at these key projects.
Franco-Nevada’s asset-light royalty and streaming model provides consistent cash flows without the high costs and risks of operating mines, enabling strong margins and a steady dividend.

Revenue & Expenses Breakdown
Franco-Nevada Corp
Balance Sheet Decomposition
Franco-Nevada Corp
Current Assets | 1.7B |
Cash & Short-Term Investments | 1.5B |
Receivables | 157.7m |
Other Current Assets | 107.8m |
Non-Current Assets | 4.6B |
Long-Term Investments | 324.8m |
PP&E | 4.1B |
Other Non-Current Assets | 179.5m |
Free Cash Flow Analysis
Franco-Nevada Corp
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Franco-Nevada Corp
Revenue
|
1.1B
USD
|
Cost of Revenue
|
-354.3m
USD
|
Gross Profit
|
759.3m
USD
|
Operating Expenses
|
-40.9m
USD
|
Operating Income
|
718.4m
USD
|
Other Expenses
|
-166.3m
USD
|
Net Income
|
552.1m
USD
|
FNV Profitability Score
Profitability Due Diligence
Franco-Nevada Corp's profitability score is 61/100. The higher the profitability score, the more profitable the company is.

Score
Franco-Nevada Corp's profitability score is 61/100. The higher the profitability score, the more profitable the company is.
FNV Solvency Score
Solvency Due Diligence
Franco-Nevada Corp's solvency score is 93/100. The higher the solvency score, the more solvent the company is.

Score
Franco-Nevada Corp's solvency score is 93/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
FNV Price Targets Summary
Franco-Nevada Corp
According to Wall Street analysts, the average 1-year price target for
FNV
is 233.76 CAD
with a low forecast of 201.93 CAD and a high forecast of 273 CAD.
Dividends
Current shareholder yield for FNV 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
FNV
stock under the Base Case scenario is
96.18
CAD.
Compared to the current market price of 236.93 CAD,
Franco-Nevada Corp
is
Overvalued by 59%.