Valuation Royal Gold, Inc. London S.E.

Stocks

Market Closed - London S.E. 10:26:49 2026-08-14 EDT			5-day change	1st Jan Change
233.20 ^USD	-2.09%		+2.17%	+4.54%

08-11	Royal Gold, Inc. Presents at Virtual Non-Deal Roadshow Series, Aug-11-2026 02:00 PM
08-07	UBS Adjusts Royal Gold Price Target to $285 From $280, Maintains Buy Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	6,906	7,394	7,946	8,670	18,761	19,545	-	-
Change	-	7.07%	7.47%	9.11%	116.39%	4.18%	-	-
Enterprise Value (EV) ¹	6,767	7,847	8,088	8,475	19,423	19,170	17,675	16,290
Change	-	15.95%	3.08%	4.78%	129.19%	-1.3%	-7.8%	-7.83%
P/E	25.2x	31.1x	-	26.2x	33.2x	19.7x	17.6x	17.2x
PBR	2.66x	2.7x	-	-	-	2.44x	2.18x	1.97x
PEG	-	-2.4x	-	-	1x	0.3x	1.5x	7.37x
Capitalization / Revenue	10.6x	12.3x	13.1x	12.1x	18.2x	10.4x	8.76x	9.15x
EV / Revenue	10.4x	13x	13.4x	11.8x	18.8x	10.2x	7.92x	7.63x
EV / EBITDA	13x	16.5x	16.9x	14.5x	22.9x	12.6x	9.96x	9.26x
EV / EBIT	20.6x	27.7x	26.7x	19.7x	30.4x	16.1x	11.5x	11.6x
EV / FCF	110x	-15.5x	19.6x	19.8x	-22.1x	16.3x	11.4x	10.7x
FCF Yield	0.91%	-6.43%	5.11%	5.04%	-4.53%	6.13%	8.74%	9.32%
Dividend per Share ²	1.3	1.425	1.525	1.65	1.825	1.92	2	2.2
Rate of return	1.24%	1.26%	1.26%	1.25%	0.82%	0.83%	0.87%	0.95%
EPS ²	4.17	3.63	-	5.04	6.69	11.73	13.11	13.42
Distribution rate	31.2%	39.3%	-	32.7%	27.3%	16.4%	15.3%	16.4%
Net sales ¹	653.6	603.2	605.7	719.4	1,030	1,877	2,232	2,136
EBITDA ¹	522.6	474.4	479.6	585.8	848.3	1,527	1,775	1,760
EBIT ¹	328.4	283.7	303.2	429.9	638.2	1,194	1,542	1,403
Net income ¹	274	239	-	332	466.3	943.4	1,188	1,142
Net Debt ¹	-138.4	453	141.8	-195.5	661.7	-375.1	-1,870	-3,255
Reference price ²	105.21	112.72	120.96	131.85	222.29	230.68	230.68	230.68
Nbr of stocks (in thousands)	65,637	65,593	65,692	65,757	84,398	84,728	-	-
Announcement Date	2/16/22	2/15/23	2/14/24	2/12/25	2/18/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NEWMONT CORPORATION	12.06x	4.41x	6.93x	0.89%	124B
AGNICO EAGLE MINES LIMITED	14.87x	5.81x	8.11x	0.87%	94.42B
BARRICK MINING CORPORATION	11.74x	3.03x	4.39x	1.96%	68.55B
WHEATON PRECIOUS METALS CORP.	27.36x	16.52x	19.22x	0.58%	60.95B
ANGLOGOLD ASHANTI PLC	12.36x	3.92x	5.41x	4.21%	49.16B
KINROSS GOLD CORPORATION	9.48x	3.21x	4.82x	0.54%	32.39B
NORTHERN STAR RESOURCES LIMITED	18.37x	4.27x	7.75x	2.29%	22.73B
ROYAL GOLD, INC.	19.67x	10.22x	12.56x	0.83%	19.55B
COEUR MINING, INC.	13.27x	3.75x	7.22x	-	19.34B
Average	15.46x	6.13x	8.49x	1.52%	54.54B
Weighted average by Cap.	14.96x	6.06x	8.31x	1.39%