investorscraft@gmail.com

Intrinsic ValueOR Royalties Inc. (OR.TO)

Previous Close$53.69
Intrinsic Value
Upside potential
Previous Close
$53.69

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Osisko Gold Royalties Ltd operates as a specialized royalty and streaming company in the precious metals sector, primarily focused on gold. The company generates revenue by acquiring royalties, streams, and offtake agreements on mining projects, providing upfront capital to miners in exchange for a percentage of future production or revenue. Its flagship asset is a 5% net smelter return royalty on the Canadian Malartic mine, one of Canada's largest gold operations. Osisko diversifies its portfolio by securing interests in exploration and development-stage projects, leveraging its expertise to identify high-potential assets. The company's business model offers lower operational risk compared to traditional mining firms, as it avoids direct exposure to production costs and capital expenditures. Positioned in the mid-tier of royalty companies, Osisko competes with larger peers by focusing on strategic acquisitions and partnerships in stable jurisdictions like Canada. Its market position is strengthened by its active participation in financing future royalty deals, providing a pipeline for growth.

Revenue Profitability And Efficiency

In its latest fiscal year, Osisko reported revenue of CAD 191.2 million, with net income of CAD 16.3 million, reflecting the inherent leverage of its royalty model to gold prices. The company's operating cash flow stood at CAD 159.9 million, demonstrating strong cash generation relative to net income. Capital expenditures of CAD 73.4 million were primarily directed toward strategic investments in streaming agreements, aligning with its growth strategy.

Earnings Power And Capital Efficiency

Osisko's diluted EPS of CAD 0.0867 highlights its earnings potential, though it remains sensitive to fluctuations in gold production and commodity prices. The company's capital efficiency is evident in its ability to convert royalty income into high-margin cash flows, with minimal ongoing operational costs. Its focus on high-quality assets ensures stable returns on invested capital over the long term.

Balance Sheet And Financial Health

Osisko maintains a solid balance sheet with CAD 59.1 million in cash and equivalents and total debt of CAD 98.7 million, indicating a manageable leverage profile. The company's liquidity position supports its ability to pursue new royalty acquisitions while sustaining its dividend policy. Its financial health is further reinforced by consistent cash flow generation from its royalty portfolio.

Growth Trends And Dividend Policy

Osisko has demonstrated a commitment to shareholder returns, offering a dividend yield with an annual payout of CAD 0.26 per share. Growth is driven by strategic acquisitions and organic increases in royalty-linked production. The company's focus on precious metals provides exposure to gold price trends, while its diversified portfolio mitigates project-specific risks.

Valuation And Market Expectations

With a market capitalization of approximately CAD 6.54 billion and a beta of 0.847, Osisko is viewed as a lower-risk play within the gold sector. Investors likely value its stable cash flows and growth potential, though its valuation remains tied to long-term gold price expectations and the performance of underlying mining assets.

Strategic Advantages And Outlook

Osisko's key advantages include its low-cost royalty model, diversified asset base, and strategic focus on North American jurisdictions. The outlook remains positive, supported by rising gold demand and the company's ability to capitalize on new streaming opportunities. Its participation in future financings positions it well for sustained growth in the precious metals market.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount