|
Market Closed -
NYSE
16:00:00 2026-10-23 EDT
|
5-day change | 1st Jan Change | ||
| 2.830 USD | -0.35% |
|
-5.03% | -29.95% |
| 10-08 | TD Cowen Initiates Gold Royalty at Buy With $4 Price Target | MT |
| 09-28 | Blackrock Silver Buys Tonopah East Project in Nevada | MT |
Company Valuation: Gold Royalty Corp.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 658.9 | 335.3 | 213.8 | 204.9 | 902.4 | 655.7 | - | - |
| Change | - | -49.11% | -36.23% | -4.19% | 340.49% | -27.35% | - | - |
| Enterprise Value (EV) 1 | 658.9 | 335.3 | 213.8 | 237.9 | 888.6 | 630.1 | 550 | 583.6 |
| Change | - | -49.11% | -36.23% | 11.25% | 273.52% | -29.09% | -12.72% | 6.11% |
| P/E | - | - | -8.17x | -60.5x | -202x | 77.2x | 31.4x | 23.6x |
| PBR | - | - | - | - | 1.3x | 0.9x | 0.9x | - |
| PEG | - | - | - | 0.7x | - | -0x | 0x | 0.7x |
| Capitalization / Revenue | 3,432x | 84x | 70.2x | 20.3x | 57.8x | 20x | 14.4x | 10.2x |
| EV / Revenue | 3,432x | 84x | 70.2x | 23.5x | 56.9x | 19.2x | 12.1x | 9.1x |
| EV / EBITDA | - | -32.5x | -32.3x | -59.7x | 91.1x | 25.8x | 19x | 6.87x |
| EV / EBIT | - | - | -24.9x | - | 577x | 44.3x | 47x | 13.7x |
| EV / FCF | - | -9.54x | -6.01x | -5.46x | -13.3x | 48.8x | 14x | 13.6x |
| FCF Yield | - | -10.5% | -16.6% | -18.3% | -7.52% | 2.05% | 7.15% | 7.38% |
| Dividend per Share 2 | - | 0.04 | - | - | - | - | 0.04 | - |
| Rate of return | - | 1.72% | - | - | - | - | 1.41% | - |
| EPS 2 | - | - | -0.18 | -0.02 | -0.02 | 0.0367 | 0.09 | 0.12 |
| Distribution rate | - | - | - | - | - | - | 44.4% | - |
| Net sales 1 | 0.192 | 3.993 | 3.048 | 10.1 | 15.61 | 32.82 | 45.43 | 64.1 |
| EBITDA 1 | - | -10.31 | -6.611 | -3.986 | 9.751 | 24.4 | 28.88 | 85 |
| EBIT 1 | - | - | -8.591 | - | 1.541 | 14.24 | 11.7 | 42.5 |
| Net income 1 | - | - | - | -3.411 | -4.13 | 11.83 | 17.6 | 30.4 |
| Net Debt 1 | - | - | - | 33.02 | -13.85 | -25.55 | -105.7 | -72.1 |
| Reference price 2 | 4.920 | 2.330 | 1.470 | 1.210 | 4.040 | 2.830 | 2.830 | 2.830 |
| Nbr of stocks (in thousands) | 133,928 | 143,913 | 145,467 | 169,314 | 223,376 | 231,681 | - | - |
| Announcement Date | 12/23/21 | 3/27/23 | 3/28/24 | 3/20/25 | 3/19/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 77.17x | 19.2x | 26.04x | -.--% | 656M | |
| 21.24x | 5.79x | 12.51x | 2.05% | 173B | |
| 13.18x | 3.26x | - | 2.68% | 142B | |
| 15.57x | 7.18x | - | 1.59% | 97.75B | |
| 19.64x | 7.07x | 12.58x | 4.31% | 94.37B | |
| 14.41x | 9.79x | 16.77x | 0.86% | 81.99B | |
| 22.23x | 11.69x | 19.1x | 4.26% | 75.23B | |
| 18.22x | 10.47x | 8.06x | 1.98% | 66.63B | |
| 12.48x | 4.8x | - | 2.09% | 45.79B | |
| Average | 23.79x | 8.81x | 15.84x | 2.2% | 86.39B | |
| Weighted average by Cap. | 17.51x | 7.00x | 13.66x | 2.47% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- GROY Stock
- Valuation Gold Royalty Corp.
Select your edition
All financial news and data tailored to specific country editions
