Valuation Labrador Iron Ore Royalty Corporation

Stocks

Market Closed - Toronto S.E. Other stock markets 16:00:00 2026-07-16 EDT			5-day change	1st Jan Change
25.87 ^CAD	-2.56%		-4.89%	-13.39%

07-15	Labrador Iron Ore Royalty Corporation Reports Sales Results for the Second Quarter Ending June 30, 2026	CI
07-15	Labrador Iron Ore Royalty Corporation Reports Unaudited Production Results for the Second Quarter Ending June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,402	2,149	2,042	1,852	1,912	1,699	-	-
Change	-	-10.52%	-5%	-9.31%	3.25%	-11.11%	-	-
Enterprise Value (EV) ¹	2,319	2,109	2,028	1,809	1,897	1,684	1,681	1,674
Change	-	-9.05%	-3.83%	-10.81%	4.86%	-11.22%	-0.18%	-0.42%
P/E	6.33x	8.09x	11x	10.6x	19x	18.3x	12.8x	14x
PBR	-	-	-	-	-	-	-	-
PEG	-	-0.3x	-0.4x	-1.71x	-0.4x	-2.39x	0.3x	-1.64x
Capitalization / Revenue	8.59x	9.23x	10.1x	8.86x	11.5x	10.5x	9.82x	9.39x
EV / Revenue	8.29x	9.06x	10.1x	8.66x	11.4x	10.4x	9.72x	9.25x
EV / EBITDA	5.14x	6.25x	8.34x	8.03x	13x	11.1x	8.13x	8.93x
EV / EBIT	10.8x	11.9x	13.3x	11.4x	15.2x	15.3x	10.3x	10.3x
EV / FCF	5.76x	11.5x	13.3x	8.96x	19.5x	18.7x	14.7x	-
FCF Yield	17.4%	8.73%	7.52%	11.2%	5.12%	5.34%	6.78%	-
Dividend per Share ²	6	3.1	2.55	3	1.55	1.125	1.9	1.867
Rate of return	16%	9.23%	7.99%	10.4%	5.19%	4.24%	7.16%	7.03%
EPS ²	5.93	4.15	2.91	2.73	1.57	1.45	2.078	1.9
Distribution rate	101%	74.7%	87.6%	110%	98.7%	77.6%	91.5%	98.2%
Net sales ¹	279.7	232.9	201.3	209	166.5	161.5	173	181
EBITDA ¹	450.8	337.7	243.2	225.4	146.5	152	206.7	187.5
EBIT ¹	215	177.2	152.5	158.5	124.4	110	163	162.5
Net income ¹	379.8	265.4	186.3	175	100.6	73.1	123.5	121.5
Net Debt ¹	-82.91	-39.9	-13.19	-42.3	-14.57	-15	-18	-25
Reference price ²	37.53	33.58	31.90	28.93	29.87	26.55	26.55	26.55
Nbr of stocks (in thousands)	64,000	64,000	64,000	64,000	64,000	64,000	-	-
Announcement Date	3/11/22	3/7/23	3/13/24	3/11/25	3/11/26	-	-	-

¹CAD in Million²CAD

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.($)
LABRADOR IRON ORE ROYALTY CORPORATION	18.31x	10.43x	11.09x	4.24%	1.21B
VALE S.A.	7.68x	1.86x	4.66x	6.75%	62.52B
FORTESCUE LTD	10.87x	2.49x	4.83x	6.02%	41.11B
NMDC LIMITED	10.16x	2.34x	7.03x	4.22%	7.76B
KUMBA IRON ORE LIMITED	8.32x	1.24x	3.13x	8.08%	5.51B
CSN MINERAÇÃO S.A.	24.32x	2x	6.06x	4.46%	5.6B
HBIS RESOURCES CO., LTD.	14.05x	-	-	-	1.34B
Average	13.39x	3.39x	6.13x	5.63%	17.86B
Weighted average by Cap.	9.83x	2.16x	4.92x	6.28%