Previous Close | $13.01 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Company filings, TSX disclosures
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |