Valuation Ecora Royalties PLC

Equities

Market Closed - London S.E. Other stock markets 11:35:23 2026-04-17 EDT			5-day change	1st Jan Change
142.40 ^GBX	+0.71%		-0.14%	+24.04%

04-14	Ecora Royalties PLC, 2025 Earnings Call, Apr 14, 2026
03-26	Ecora Royalties PLC, 2025 Earnings Call, Mar 26, 2026

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	287.8	387.7	258.9	159.1	285.9	355.4	-	-
Change	-	34.73%	-33.22%	-38.55%	79.7%	24.31%	-	-
Enterprise Value (EV) ¹	377.8	424.1	318	222.6	285.9	391.1	369.5	348.9
Change	-	12.27%	-25.03%	-29.99%	28.44%	36.78%	-5.52%	-5.58%
P/E ratio	9.86x	4.61x	385x	-21.2x	17.3x	22.2x	30.3x	20.4x
PBR	0.81x	0.77x	0.68x	0.47x	-	0.99x	0.99x	0.99x
PEG	-	0x	-3.9x	0x	-0x	-6.41x	-1.1x	0.4x
Capitalization / Revenue	4.44x	3.37x	5.28x	3.44x	6.84x	6.54x	6.95x	5.98x
EV / Revenue	5.83x	3.69x	6.49x	4.82x	6.84x	7.2x	7.22x	5.87x
EV / EBITDA	7.03x	4.12x	7.97x	5.97x	9.71x	10.1x	10.6x	8.1x
EV / EBIT	8.93x	4.46x	9.51x	7.27x	15.1x	15.6x	19.3x	12.9x
EV / FCF	-2.49x	3.3x	-17x	13.1x	-	12.6x	12.3x	8.53x
FCF Yield	-40.2%	30.3%	-5.87%	7.66%	-	7.95%	8.11%	11.7%
Dividend per Share ²	0.07	0.07	0.0673	0.0217	-	0.0363	0.0359	0.0398
Rate of return	5.19%	4.65%	6.71%	3.39%	-	2.55%	2.52%	2.79%
EPS ²	0.1367	0.3265	0.00261	-0.0302	0.0664	0.0641	0.047	0.0699
Distribution rate	51.2%	21.4%	2,579%	-71.9%	-	56.7%	76.3%	56.9%
Net sales ¹	64.8	114.9	49.02	46.23	41.78	54.35	51.17	59.46
EBITDA ¹	53.78	103	39.87	37.27	29.45	38.87	34.75	43.08
EBIT ¹	42.29	95.12	33.42	30.61	18.91	25.11	19.14	27.1
Net income ¹	28.47	76.67	0.6707	-7.621	16.58	15.47	11.36	16.98
Net Debt ¹	90.01	36.4	59.04	63.5	-	35.64	14.06	-6.556
Reference price ²	1.348	1.506	1.004	0.640	1.148	1.424	1.424	1.424
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	-	-	-

¹GBP in Million²GBP

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ECORA ROYALTIES PLC	22.23x	7.2x	10.06x	2.55%	482M
BHP GROUP LIMITED	15.64x	3.77x	6.75x	3.68%	204B
RIO TINTO PLC	12.17x	2.98x	6.4x	4.76%	173B
GRUPO MÉXICO, S.A.B. DE C.V.	20.91x	5.29x	9.65x	2.47%	95.19B
GLENCORE PLC	14.12x	0.44x	6.16x	2.49%	86.89B
SAUDI ARABIAN MINING COMPANY (MAADEN)	25.12x	7.32x	16.22x	0.04%	73.87B
ANGLO AMERICAN PLC	28.74x	2.96x	7.88x	1.27%	53.9B
FRESNILLO PLC	14.81x	5.32x	7.58x	3.47%	37.78B
VEDANTA LIMITED	15.04x	2.2x	6.76x	4.76%	33.24B
TECK RESOURCES LIMITED	18.51x	3.39x	7.49x	0.62%	29.11B
Average	18.73x	4.09x	8.50x	2.61%	78.78B
Weighted average by Cap.	17.18x	3.69x	7.99x	3.06%