Osisko Gold Royalties Ltd
TSX:OR

Watchlist Manager
Osisko Gold Royalties Ltd Logo
Osisko Gold Royalties Ltd
TSX:OR
Watchlist
Price: 26.81 CAD -0.15% Market Closed
Market Cap: 5B CAD
Have any thoughts about
Osisko Gold Royalties Ltd?
Write Note
Section:
 

Relative Value

The Relative Value of one OR stock under the Base Case scenario is 14.44 CAD. Compared to the current market price of 26.81 CAD, Osisko Gold Royalties Ltd is Overvalued by 46%.

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
14.44 CAD
Overvaluation 46%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

20.1
P/S
P/S
Price to Sales
20.1
vs History
1
vs Industry
30
Median 3Y
15.1
Median 5Y
12.2
Industry
1.7
Forward
19.2
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
2
Median 3Y
-72.5
Median 5Y
-25.2
Industry
15.3
Forward
38.2
More Details
24.9
P/OCF
P/OCF
Price to OCF
24.9
vs History
39
vs Industry
8
Median 3Y
24.2
Median 5Y
23
Industry
9
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
12
Median 3Y
-19.4
Median 5Y
-15.5
Industry
15.2
More Details
3
P/B
P/B
Price to Book Value
3
vs History
1
vs Industry
23
Median 3Y
2
Median 5Y
1.6
Industry
1.4
More Details
20.2
EV/S
EV/S
Enterprise Value to Sales
20.2
vs History
1
vs Industry
27
Median 3Y
15.6
Median 5Y
12.5
Industry
2
Forward
19.2
More Details
25.9
EV/GP
EV/GP
Enterprise Value to Gross Profit
25.9
vs History
26
vs Industry
13
Median 3Y
22.1
Median 5Y
22.6
Industry
7.1
More Details
24.4
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
24.4
vs History
17
vs Industry
8
Median 3Y
20.6
Median 5Y
20.8
Industry
9.8
Forward
25.5
More Details
31.4
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
31.4
vs History
61
vs Industry
6
Median 3Y
30.2
Median 5Y
32.4
Industry
12.5
Forward
28.6
More Details
25
EV/OCF
EV/OCF
Enterprise Value to OCF
25
vs History
41
vs Industry
9
Median 3Y
23.5
Median 5Y
23.7
Industry
10.2
More Details
37.2
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
37.2
vs History
23
vs Industry
9
Median 3Y
-16.6
Median 5Y
-17.9
Industry
13.2
More Details
2.8
EV/IC
EV/IC
Enterprise Value to IC
2.8
vs History
1
vs Industry
24
Median 3Y
1.8
Median 5Y
1.4
Industry
1.3
More Details

Multiples Across Competitors

OR Competitors Multiples
Osisko Gold Royalties Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Osisko Gold Royalties Ltd
TSX:OR
5B CAD 20.1 -91 24.4 31.4
RU
Polyus PJSC
LSE:PLZL
70.4T USD 16 203.7 50 429.4 27 820.4 31 925.8
ZA
Gold Fields Ltd
JSE:GFI
237B Zac 0 0 0 0
ZA
Harmony Gold Mining Company Ltd
JSE:HAR
98.6B Zac 0 0 0 0
CN
Zijin Mining Group Co Ltd
SSE:601899
413.8B CNY 1.4 14.1 12.3 12.3
US
Newmont Corporation
NYSE:NEM
43.6B USD 2.6 -35.9 8.8 16
CA
Agnico Eagle Mines Ltd
TSX:AEM
58.7B CAD 5.2 40.4 9.7 15.2
CA
Barrick Gold Corp
TSX:ABX
40B CAD 2.2 17 5.1 8.1
CA
Wheaton Precious Metals Corp
TSX:WPM
37.7B CAD 21.4 42.9 27.9 38.4
CA
Franco-Nevada Corp
TSX:FNV
34B CAD 21.5 -38.9 24.1 32.3
RU
Polyus PAO
MOEX:PLZL
1.9T RUB 3.6 7.6 6.5 7.3
P/E Multiple
Earnings Growth PEG
CA
Osisko Gold Royalties Ltd
TSX:OR
Average P/E: 8 425.2
Negative Multiple: -91 		N/A N/A
RU
P
Polyus PJSC
LSE:PLZL
50 429.4
N/A N/A
ZA
G
Gold Fields Ltd
JSE:GFI
Not Available
43%
N/A
ZA
H
Harmony Gold Mining Company Ltd
JSE:HAR
Not Available
26%
N/A
CN
Zijin Mining Group Co Ltd
SSE:601899
14.1
26%
0.5
US
Newmont Corporation
NYSE:NEM
Negative Multiple: -35.9 N/A N/A
CA
Agnico Eagle Mines Ltd
TSX:AEM
40.4
4%
10.1
CA
Barrick Gold Corp
TSX:ABX
17
38%
0.4
CA
Wheaton Precious Metals Corp
TSX:WPM
42.9
16%
2.7
CA
Franco-Nevada Corp
TSX:FNV
Negative Multiple: -38.9 N/A N/A
RU
Polyus PAO
MOEX:PLZL
7.6
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Osisko Gold Royalties Ltd
TSX:OR
Average EV/EBITDA: 3 104.4
24.4
15%
1.6
RU
P
Polyus PJSC
LSE:PLZL
27 820.4
N/A N/A
ZA
G
Gold Fields Ltd
JSE:GFI
Not Available
18%
N/A
ZA
H
Harmony Gold Mining Company Ltd
JSE:HAR
Not Available
14%
N/A
CN
Zijin Mining Group Co Ltd
SSE:601899
12.3
34%
0.4
US
Newmont Corporation
NYSE:NEM
8.8
53%
0.2
CA
Agnico Eagle Mines Ltd
TSX:AEM
9.7
16%
0.6
CA
Barrick Gold Corp
TSX:ABX
5.1
19%
0.3
CA
Wheaton Precious Metals Corp
TSX:WPM
27.9
21%
1.3
CA
Franco-Nevada Corp
TSX:FNV
24.1
9%
2.7
RU
Polyus PAO
MOEX:PLZL
6.5
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Osisko Gold Royalties Ltd
TSX:OR
Average EV/EBIT: 3 565.2
31.4
14%
2.2
RU
P
Polyus PJSC
LSE:PLZL
31 925.8
N/A N/A
ZA
G
Gold Fields Ltd
JSE:GFI
Not Available
25%
N/A
ZA
H
Harmony Gold Mining Company Ltd
JSE:HAR
Not Available
13%
N/A
CN
Zijin Mining Group Co Ltd
SSE:601899
12.3
25%
0.5
US
Newmont Corporation
NYSE:NEM
16
121%
0.1
CA
Agnico Eagle Mines Ltd
TSX:AEM
15.2
17%
0.9
CA
Barrick Gold Corp
TSX:ABX
8.1
27%
0.3
CA
Wheaton Precious Metals Corp
TSX:WPM
38.4
23%
1.7
CA
Franco-Nevada Corp
TSX:FNV
32.3
4%
8.1
RU
Polyus PAO
MOEX:PLZL
7.3
N/A N/A

See Also

Summary
OR intrinsic value, competitors valuation, and company profile.
DCF Valuation
OR stock valuation using Discount Cash Flow valuation method.
Relative Valuation
OR stock valuation using valuation multiples.
Wall Street Estimates
OR price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
OR stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 214,400+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.