|
Market Closed -
NYSE
16:00:00 2026-10-27 EDT
|
5-day change | 1st Jan Change | ||
| 2.900 USD | +2.11% |
|
-1.02% | -28.22% |
| 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 | 671.9 | - | - |
| Change | - | -49.11% | -36.23% | -4.19% | 340.49% | -25.55% | - | - |
| Enterprise Value (EV) 1 | 658.9 | 335.3 | 213.8 | 237.9 | 888.6 | 646.3 | 566.2 | 599.8 |
| Change | - | -49.11% | -36.23% | 11.25% | 273.52% | -27.26% | -12.4% | 5.93% |
| P/E | - | - | -8.17x | -60.5x | -202x | 79.1x | 36.3x | 24.2x |
| PBR | - | - | - | - | 1.3x | 0.92x | 0.92x | - |
| PEG | - | - | - | 0.7x | - | -0x | 0x | 0.5x |
| Capitalization / Revenue | 3,432x | 84x | 70.2x | 20.3x | 57.8x | 20.4x | 16.9x | 10.5x |
| EV / Revenue | 3,432x | 84x | 70.2x | 23.5x | 56.9x | 19.6x | 14.3x | 9.36x |
| EV / EBITDA | - | -32.5x | -32.3x | -59.7x | 91.1x | 26.7x | 20.1x | 7.14x |
| EV / EBIT | - | - | -24.9x | - | 577x | 45.4x | 48.4x | 14.1x |
| EV / FCF | - | -9.54x | -6.01x | -5.46x | -13.3x | 50.1x | 14.5x | 13.9x |
| FCF Yield | - | -10.5% | -16.6% | -18.3% | -7.52% | 2% | 6.89% | 7.18% |
| Dividend per Share 2 | - | 0.04 | - | - | - | - | 0.04 | - |
| Rate of return | - | 1.72% | - | - | - | - | 1.38% | - |
| EPS 2 | - | - | -0.18 | -0.02 | -0.02 | 0.0367 | 0.08 | 0.12 |
| Distribution rate | - | - | - | - | - | - | 50% | - |
| Net sales 1 | 0.192 | 3.993 | 3.048 | 10.1 | 15.61 | 32.97 | 39.65 | 64.1 |
| EBITDA 1 | - | -10.31 | -6.611 | -3.986 | 9.751 | 24.2 | 28.12 | 84 |
| EBIT 1 | - | - | -8.591 | - | 1.541 | 14.24 | 11.7 | 42.5 |
| Net income 1 | - | - | - | -3.411 | -4.13 | 11.83 | 11.3 | 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 | 2.900 | 2.900 | 2.900 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 79.08x | 19.61x | 26.71x | -.--% | 672M | |
| 21.58x | 5.88x | 12.71x | 2.02% | 176B | |
| 13.36x | 3.3x | - | 2.65% | 143B | |
| 15.81x | 7.25x | - | 1.56% | 99.31B | |
| 19.42x | 6.99x | 12.46x | 4.36% | 93.33B | |
| 14.5x | 9.83x | 16.85x | 0.85% | 82.51B | |
| 22.09x | 11.58x | 18.97x | 4.29% | 74.75B | |
| 18.45x | 10.63x | 8.19x | 1.96% | 67.48B | |
| 12.71x | 4.85x | - | 2.05% | 46.62B | |
| Average | 24.11x | 8.88x | 15.98x | 2.19% | 87.09B | |
| Weighted average by Cap. | 17.64x | 7.03x | 13.70x | 2.44% |
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
