Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Loading...
Community
/
United States
/
Materials
/
Gold Royalty
GROY
Gold Royalty
Global Inflation And De-Dollarization Will Fuel Asset-Light Royalty Growth
AN
AnalystHighTarget
Not Invested
Consensus Narrative from 6 Analysts
Published
23 Aug 25
Updated
23 Aug 25
1
Set Fair Value
0
votes
Share
AnalystHighTarget
's Fair Value
US$6.03
44.1% undervalued
intrinsic discount
23 Aug
US$3.37
1Y
147.8%
7D
16.2%
Loading
1Y
147.8%
7D
16.2%
Author's Valuation
US$6.0
44.1% undervalued
intrinsic discount
AnalystHighTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystHighTarget Fair Value
US$6.0
44.1% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-20m
47m
2020
2021
2022
2023
2024
2025
2026
2027
2028
Revenue US$47.2m
Earnings US$14.4m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
42.22%
Metals and Mining revenue growth rate
2.49%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
7.09%
Calculation
US$14.37m
Earnings '28
x
89.58x
PE Ratio '28
=
US$1.29b
Market Cap '28
US$1.29b
Market Cap '28
/
174.96m
No. shares '28
=
US$7.36
Share Price '28
US$7.36
Share Price '28
Discounted to 2025 @ 7.07% p.a.
=
US$5.99
Fair Value '25