Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Loading...
Community
/
United States
/
Materials
/
Gold Royalty
GROY
Gold Royalty
Increased Gold Risk And Costly Royalties Will Undermine Outlook
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 6 Analysts
Published
25 Aug 25
Updated
25 Aug 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
US$3.25
3.7% overvalued
intrinsic discount
25 Aug
US$3.37
1Y
147.8%
7D
16.2%
Loading
1Y
147.8%
7D
16.2%
Author's Valuation
US$3.3
3.7% overvalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
US$3.3
3.7% overvalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-20m
45m
2020
2021
2022
2023
2024
2025
2026
2027
2028
Revenue US$45.1m
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$14.43m
Earnings '28
x
48.13x
PE Ratio '28
=
US$694.46m
Market Cap '28
US$694.46m
Market Cap '28
/
174.96m
No. shares '28
=
US$3.97
Share Price '28
US$3.97
Share Price '28
Discounted to 2025 @ 7.09% p.a.
=
US$3.23
Fair Value '25
