Second Shaft And New Streams Will Drive Long Term Cash Flow Expansion

AnalystConsensusTarget

Not Invested

Based on Analyst Price Targets

Published

10 Dec 25

Updated

26 Jun 26

Views

26 Jun

CA$45.36

AnalystConsensusTarget's Fair Value

CA$73.81

38.5% undervalued

29.6%

-5.4%

29.6%

-5.4%

Author's Valuation

CA$73.8138.5% undervalued

AnalystConsensusTarget Fair Value

Shared on 26 Jun 26

Fair value Increased 19%

OR: Dividend Hike And Buybacks Will Support Future Upside Potential

OR Royalties raises its dividend and continues buying back shares, giving shareholders more cash back while the company keeps growing its royalty portfolio. Analysts also lift what they think the business is worth, based on updated expectations for growth, profitability, and how they value future earnings.

1 view

Valuator

Company Info

Notes

AnalystConsensusTarget Fair Value

CA$73.81

38.5% undervalued

Future estimation in

Revenue

Profit Margin

Future PE

Growth p.a.

Decrease

Increase

Forecast revenue growth rate

13.44%

Historical revenue growth rate

9.26%

Metals and Mining revenue growth rate

58.58%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

7.65%

Calculation

US$361.40m

Earnings '29

33.21x

PE Ratio '29

US$12.00b

Market Cap '29

US$12.00b

Market Cap '29

185.47m

No. shares '29

US$64.71

Share Price '29

US$64.71 Share Price '29

Discounted to 2026 @ 7.65% p.a.

US$51.86

Fair Value '26

US$51.86 Fair Value '26

Converted to CAD @ 1.4195 USD/CAD Exchange Rate

CA$73.62

Fair Value '26