investorscraft@gmail.com

Intrinsic ValueOR Royalties Inc. (OR)

Previous Close$39.44
Intrinsic Value
Upside potential
Previous Close
$39.44

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 precious metals royalty and streaming company, providing investors with exposure to gold and other metals without the operational risks of mining. The company generates revenue by acquiring royalties and streams on mining projects, receiving a percentage of production or the right to purchase metals at predetermined prices. This model offers predictable cash flows tied to underlying mine performance, with diversification across multiple assets and geographies. Osisko focuses primarily on North American and select international jurisdictions, leveraging its expertise to identify high-quality projects with long-term potential. The company’s portfolio includes royalties on producing, development, and exploration-stage mines, providing a balanced mix of near-term cash flow and optionality on future discoveries. Its competitive advantage lies in its disciplined approach to deal selection, strong industry relationships, and ability to structure transactions that align with long-term value creation. As a mid-tier player in the royalty sector, Osisko differentiates itself through a focus on growth and shareholder returns, targeting a sustainable dividend while reinvesting in accretive opportunities.

Revenue Profitability And Efficiency

In FY 2024, Osisko reported revenue of $191.2 million, reflecting its royalty and streaming agreements' contribution. Net income stood at $23.4 million, with diluted EPS of $0.12, indicating moderate profitability. Operating cash flow was robust at $159.9 million, underscoring the business model's cash-generative nature. Capital expenditures of $73.4 million were primarily directed toward strategic acquisitions and portfolio enhancements, aligning with growth objectives.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by its royalty and streaming portfolio, which benefits from scalable operating leverage as production increases at underlying mines. Osisko’s capital efficiency is evident in its ability to generate significant operating cash flow relative to its equity base, with a focus on high-margin, low-cost exposure to precious metals. The model requires minimal ongoing capital, allowing for efficient reinvestment or shareholder returns.

Balance Sheet And Financial Health

Osisko maintains a solid balance sheet, with $85.0 million in cash and equivalents and total debt of $141.9 million, reflecting a manageable leverage profile. The company’s liquidity position supports its growth strategy, including potential royalty acquisitions and dividend commitments. Its financial health is further reinforced by stable cash flows from diversified assets, reducing reliance on any single mine or operator.

Growth Trends And Dividend Policy

Osisko has demonstrated consistent growth through strategic royalty acquisitions and organic increases in attributable production. The company pays a quarterly dividend, with an annualized rate of $0.1859 per share, reflecting a commitment to returning capital to shareholders. Future growth is expected to be driven by both existing asset development and selective additions to the royalty portfolio, balancing income and capital appreciation.

Valuation And Market Expectations

The market values Osisko based on its royalty portfolio’s net asset value, cash flow generation, and growth potential. Investors typically assess the company relative to peers in the royalty sector, with a focus on yield, production growth, and reserve life. Current metrics suggest expectations of steady performance, with potential upside tied to metal price movements and new royalty acquisitions.

Strategic Advantages And Outlook

Osisko’s strategic advantages include its diversified royalty portfolio, disciplined capital allocation, and exposure to high-quality mining assets. The outlook remains positive, supported by stable precious metals demand and the company’s ability to capitalize on industry opportunities. Risks include commodity price volatility and mine operational performance, though these are mitigated by the royalty model’s inherent diversification.

Sources

Company filings, investor presentations

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