investorscraft@gmail.com

Intrinsic ValueOR Royalties Inc. (0VBE.L)

Previous Close£39.95
Intrinsic Value
Upside potential
Previous Close
£39.95

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 focusing on gold and silver. The company generates revenue through royalties, streams, and offtake agreements, providing upfront capital to mining operators in exchange for a percentage of future production or metal sales. Its flagship asset is a 5% net smelter return royalty on the Canadian Malartic mine, one of Canada's largest gold mines. Osisko diversifies its portfolio by securing rights on exploration and development projects, mitigating risk through exposure to multiple mining jurisdictions. The company’s asset-light model allows it to benefit from production growth without bearing operational costs, positioning it as a lower-risk investment in the volatile mining sector. With a focus on high-quality assets and strategic partnerships, Osisko maintains a competitive edge in the royalty and streaming space, appealing to investors seeking leveraged exposure to commodity prices without direct mining risks.

Revenue Profitability And Efficiency

In its latest fiscal year, Osisko reported revenue of $191.2 million USD, with net income of $16.3 million USD, reflecting a net margin of approximately 8.5%. The company’s operating cash flow stood at $159.9 million USD, demonstrating strong cash generation capabilities. Capital expenditures totaled $73.4 million USD, primarily directed toward strategic royalty acquisitions and project financing, aligning with its growth-oriented model.

Earnings Power And Capital Efficiency

Osisko’s diluted EPS of $0.0867 USD indicates modest but stable earnings power, supported by its royalty and streaming income. The company’s capital efficiency is evident in its ability to convert revenue into operating cash flow at a high rate, with minimal operational overhead. Its focus on high-margin royalty assets enhances returns on invested capital, though earnings remain sensitive to fluctuations in gold prices and production volumes from underlying mines.

Balance Sheet And Financial Health

Osisko maintains a solid balance sheet with $59.1 million USD in cash and equivalents and total debt of $98.7 million USD, reflecting a conservative leverage profile. The company’s liquidity position is sufficient to cover near-term obligations, while its debt levels remain manageable relative to its cash flow generation. This financial stability supports its ability to pursue additional royalty acquisitions and sustain dividend payments.

Growth Trends And Dividend Policy

Osisko has demonstrated consistent growth through strategic royalty acquisitions, with a focus on expanding its portfolio in stable mining jurisdictions. The company pays a dividend of $0.20312 USD per share, offering a yield that appeals to income-focused investors. Future growth will depend on its ability to secure new royalty agreements and benefit from increased production at its existing assets.

Valuation And Market Expectations

With a market capitalization of approximately $4.79 billion USD, Osisko trades at a premium reflective of its royalty-based business model and lower operational risk. The company’s beta of 0.847 suggests relative stability compared to broader equity markets, though its valuation remains tied to gold price trends and the performance of underlying mining assets.

Strategic Advantages And Outlook

Osisko’s key strategic advantages include its diversified royalty portfolio, strong cash flow generation, and exposure to high-quality mining assets. The company is well-positioned to capitalize on rising gold prices and increased mining activity. However, its outlook remains contingent on commodity price stability and the operational success of partner mines, which could impact royalty income streams.

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