Valuation Ecora Royalties PLC

Stocks

Market Closed - London S.E. Other stock markets 11:35:19 2026-06-11 EDT			5-day change	1st Jan Change
134.40 ^GBX	+0.60%		-6.80%	+17.07%

05-22	3i CEO Borrows buys shares; M&S CFO Nolan sells	AN
04-29	EARNINGS AND TRADING: AltynGold reports annual revenue surge	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	389.7	467.2	329.8	199.2	384.8	449.4	-	-
Change	-	19.89%	-29.4%	-39.61%	93.19%	16.79%	-	-
Enterprise Value (EV) ¹	507.7	512.5	404.4	281.5	470.3	496.8	466.7	443.1
Change	-	0.95%	-21.1%	-30.39%	67.08%	5.64%	-6.06%	-5.06%
P/E Ratio	10.1x	4.5x	388x	-20.6x	17.4x	22x	29.2x	23.5x
PBR	0.83x	0.75x	0.68x	0.46x	0.83x	0.94x	0.94x	0.94x
PEG	-	0x	-3.9x	0x	-0x	-2.57x	-1.2x	1x
Capitalization / Revenue	4.57x	3.29x	5.33x	3.34x	6.88x	6.23x	6.51x	6.02x
EV / Revenue	5.95x	3.61x	6.53x	4.72x	8.41x	6.89x	6.76x	5.94x
EV / EBITDA	7.17x	4.03x	8.03x	5.86x	11.9x	9.65x	9.93x	8.48x
EV / EBIT	9.12x	4.37x	9.58x	7.13x	18.6x	14.9x	17.8x	14.7x
EV / FCF	-2.55x	3.2x	-17.2x	12.7x	17.2x	12x	11.3x	8.98x
FCF Yield	-39.3%	31.3%	-5.83%	7.85%	5.83%	8.37%	8.82%	11.1%
Dividend per Share ²	0.0918	0.0873	0.085	0.0281	0.02	0.0403	0.0471	0.0473
Rate of return	5.03%	4.81%	6.65%	3.51%	1.29%	2.25%	2.63%	2.64%
EPS ²	0.18	0.403	0.0033	-0.0389	0.0888	0.0812	0.0612	0.0762
Distribution rate	51%	21.7%	2,576%	-72.2%	22.5%	49.6%	76.9%	62.1%
Net sales ¹	85.3	141.9	61.9	59.61	55.9	72.12	69	74.62
EBITDA ¹	70.79	127.1	50.35	48.06	39.4	51.48	46.98	52.28
EBIT ¹	55.66	117.4	42.21	39.48	25.31	33.4	26.18	30.22
Net income ¹	37.48	94.64	0.847	-9.827	22.18	20.5	15.38	18.8
Net Debt ¹	118.1	45.38	74.55	82.3	85.5	47.42	17.33	-6.275
Reference price ²	1.825	1.815	1.279	0.801	1.545	1.790	1.790	1.790
Nbr of stocks (in thousands)	213,481	257,451	257,903	248,598	249,055	249,601	-	-
Announcement Date	3/30/22	3/29/23	3/27/24	3/27/25	3/26/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ECORA ROYALTIES PLC	22.04x	6.85x	9.6x	2.25%	447M
BHP GROUP LIMITED	16.64x	3.91x	6.98x	3.58%	215B
RIO TINTO PLC	11.8x	2.91x	6.28x	4.97%	173B
GRUPO MÉXICO, S.A.B. DE C.V.	12.9x	4.01x	6.75x	3.86%	88.85B
GLENCORE PLC	13.21x	0.43x	6.02x	2.7%	88.52B
SAUDI ARABIAN MINING COMPANY (MAADEN)	17.4x	5.99x	13.6x	-.--%	60.55B
ANGLO AMERICAN PLC	26.81x	2.9x	7.44x	1.4%	53.28B
TECK RESOURCES LIMITED	16.46x	3.1x	6.56x	0.64%	29.37B
FRESNILLO PLC	11.17x	3.87x	5.63x	4.69%	27.84B
HINDUSTAN ZINC LIMITED	17.32x	5.87x	10.82x	3.75%	24.28B
Average	16.58x	3.99x	7.97x	2.78%	76.04B
Weighted average by Cap.	15.30x	3.42x	7.30x	3.32%