investorscraft@gmail.com

Intrinsic Value of Freehold Royalties Ltd. (FRU.TO)

Previous Close$13.01
Intrinsic Value
Upside potential
Previous Close
$13.01

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

Freehold Royalties Ltd. operates as a pure-play oil and gas royalty company, deriving revenue from working interests in oil, natural gas, natural gas liquids, and potash properties across Western Canada and the United States. The company’s asset-light model focuses on acquiring and managing royalty interests rather than direct exploration or production, reducing operational risks while benefiting from commodity price exposure. With approximately 6.2 million gross acres in Canada and 0.8 million in the U.S., Freehold holds a diversified portfolio of royalties from over 15,000 producing wells and 350 operators, ensuring stable cash flows. Its strategic positioning in established basins, such as the Permian and Alberta, provides resilience against regional downturns. The royalty structure aligns with industry trends favoring capital discipline, as Freehold avoids heavy capex while participating in production upside. This model appeals to investors seeking energy exposure with lower volatility and predictable returns.

Revenue Profitability And Efficiency

In FY 2024, Freehold reported revenue of CAD 309.5 million, with net income of CAD 149.4 million, reflecting a robust 48.3% net margin. The company’s royalty model drives high profitability, as it incurs minimal operating costs. Operating cash flow stood at CAD 223.3 million, underscoring strong cash generation. Capital expenditures of CAD -411.7 million indicate aggressive acquisitions, likely to expand its royalty base.

Earnings Power And Capital Efficiency

Freehold’s diluted EPS of CAD 0.98 highlights its earnings power, supported by a capital-efficient royalty structure. The company’s focus on low-cost, passive income streams ensures high returns on invested capital. Its ability to generate consistent cash flow without operational overheads positions it favorably against traditional E&P peers.

Balance Sheet And Financial Health

Freehold maintains a moderate debt level of CAD 302.3 million, balanced against its cash-generative assets. The absence of reported cash reserves suggests potential liquidity management through revolving facilities. The company’s leverage appears manageable given its stable royalty income, though further acquisitions could pressure its balance sheet.

Growth Trends And Dividend Policy

Freehold’s growth is tied to royalty acquisitions and commodity prices, with recent capex signaling expansion efforts. The company offers a dividend yield of approximately 6.3% (CAD 1.08 per share), appealing to income-focused investors. Its payout is supported by reliable cash flows, though sustainability depends on commodity price stability.

Valuation And Market Expectations

With a market cap of CAD 2.04 billion and a beta of 1.32, Freehold trades at a premium reflective of its low-risk royalty model. Investors likely price in steady cash flows and dividend reliability, though sensitivity to energy price volatility remains a key consideration.

Strategic Advantages And Outlook

Freehold’s asset-light model and diversified royalty base provide resilience in fluctuating energy markets. Strategic acquisitions in high-growth basins could enhance long-term value. However, reliance on operator activity and commodity prices necessitates cautious monitoring. The outlook remains positive, supported by disciplined capital allocation and a shareholder-friendly dividend policy.

Sources

Company filings, TSX disclosures

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