Osisko Gold Royalties Ltd
TSX:OR

Watchlist Manager
Osisko Gold Royalties Ltd Logo
Osisko Gold Royalties Ltd
TSX:OR
Watchlist
Price: 25.89 CAD -2.85% Market Closed
Market Cap: 4.8B CAD
Have any thoughts about
Osisko Gold Royalties Ltd?
Write Note

Relative Value

The Relative Value of one OR stock under the Base Case scenario is 15.98 CAD. Compared to the current market price of 25.89 CAD, Osisko Gold Royalties Ltd is Overvalued by 38%.

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
15.98 CAD
Overvaluation 38%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
1
vs Industry
30
Median 3Y
14.2
Median 5Y
12.1
Industry
1.8
Forward
18.5
vs History
vs Industry
2
Median 3Y
-46.5
Median 5Y
-17.8
Industry
16
Forward
38.4
vs History
28
vs Industry
8
Median 3Y
23.9
Median 5Y
22.7
Industry
9.6
vs History
vs Industry
12
Median 3Y
-15.8
Median 5Y
-15.2
Industry
15.3
vs History
1
vs Industry
23
Median 3Y
1.9
Median 5Y
1.6
Industry
1.5
vs History
1
vs Industry
27
Median 3Y
15.1
Median 5Y
12.2
Industry
2.2
Forward
18.6
vs History
6
vs Industry
13
Median 3Y
21.2
Median 5Y
22.6
Industry
7.6
vs History
11
vs Industry
8
Median 3Y
20.5
Median 5Y
20.6
Industry
10.5
Forward
23.5
vs History
46
vs Industry
6
Median 3Y
30
Median 5Y
33
Industry
13.5
Forward
27.4
vs History
26
vs Industry
9
Median 3Y
22.8
Median 5Y
23.6
Industry
10.8
vs History
20
vs Industry
9
Median 3Y
-17.3
Median 5Y
-18.1
Industry
13.9
vs History
1
vs Industry
24
Median 3Y
1.8
Median 5Y
1.3
Industry
1.3

Multiples Across Competitors

OR Competitors Multiples
Osisko Gold Royalties Ltd 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
Osisko Gold Royalties Ltd
TSX:OR
4.8B CAD 19.1 -51.7 23.9 32.4
RU
Polyus PJSC
LSE:PLZL
70.4T USD 14 407.3 44 838.6 24 736.1 28 386.3
ZA
Gold Fields Ltd
JSE:GFI
222.3B Zac 0 0 0 0
ZA
Harmony Gold Mining Company Ltd
JSE:HAR
104.3B Zac 0 0 0 0
CN
Zijin Mining Group Co Ltd
SSE:601899
425B CNY 1.4 16.4 13.8 13.8
US
Newmont Corporation
NYSE:NEM
47.6B USD 2.8 -39.2 9.5 17.3
CA
Agnico Eagle Mines Ltd
TSX:AEM
53.9B CAD 4.9 38.5 9.2 14.4
CA
Barrick Gold Corp
TSX:ABX
41.5B CAD 2.4 18.3 5.5 8.6
CA
Wheaton Precious Metals Corp
TSX:WPM
37.8B CAD 22.2 44.4 29 39.8
CA
Franco-Nevada Corp
TSX:FNV
30.8B CAD 19.6 -37.9 21.9 29.7
RU
Polyus PAO
MOEX:PLZL
2T RUB 3.7 7.8 6.6 7.4
P/E Multiple
Earnings Growth
CA
Osisko Gold Royalties Ltd
TSX:OR
Average P/E: 7 494
Negative Multiple: -51.7
N/A
RU
P
Polyus PJSC
LSE:PLZL
44 838.6
N/A
ZA
G
Gold Fields Ltd
JSE:GFI
Not Available
192%
ZA
H
Harmony Gold Mining Company Ltd
JSE:HAR
Not Available
99%
CN
Zijin Mining Group Co Ltd
SSE:601899
16.4
102%
US
Newmont Corporation
NYSE:NEM
Negative Multiple: -39.2 N/A
CA
Agnico Eagle Mines Ltd
TSX:AEM
38.5
7%
CA
Barrick Gold Corp
TSX:ABX
18.3
152%
CA
Wheaton Precious Metals Corp
TSX:WPM
44.4
48%
CA
Franco-Nevada Corp
TSX:FNV
Negative Multiple: -37.9 N/A
RU
Polyus PAO
MOEX:PLZL
7.8
N/A

See Also

Discover More
Back to Top