image
Basic Materials - Gold - NYSE - CA
$ 19.48
-1.67 %
$ 3.63 B
Market Cap
216.44
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one OR stock under the worst case scenario is HIDDEN Compared to the current market price of 19.5 USD, Osisko Gold Royalties Ltd is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one OR stock under the base case scenario is HIDDEN Compared to the current market price of 19.5 USD, Osisko Gold Royalties Ltd is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one OR stock under the best case scenario is HIDDEN Compared to the current market price of 19.5 USD, Osisko Gold Royalties Ltd is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart OR

image
$21.5$21.5$21.0$21.0$20.5$20.5$20.0$20.0$19.5$19.5$19.0$19.0$18.5$18.5$18.0$18.0$17.5$17.515 Oct15 OctNov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '25
FINANCIALS
275 M REVENUE
11.12%
113 M OPERATING INCOME
28.47%
23.4 M NET INCOME
148.38%
230 M OPERATING CASH FLOW
22.94%
-109 M INVESTING CASH FLOW
50.53%
-108 M FINANCING CASH FLOW
-752.18%
92.1 M REVENUE
60.89%
59.4 M OPERATING INCOME
58.84%
11.2 M NET INCOME
-39.03%
80.1 M OPERATING CASH FLOW
69.80%
-92.2 M INVESTING CASH FLOW
-486.50%
35.5 M FINANCING CASH FLOW
193.02%
Balance Sheet Osisko Gold Royalties Ltd
image
Current Assets 91.7 M
Cash & Short-Term Investments 85 M
Receivables 3.03 M
Other Current Assets 3.75 M
Non-Current Assets 1.89 B
Long-Term Investments 169 M
PP&E 1.61 B
Other Non-Current Assets 113 M
4.29 %8.51 %81.15 %5.70 %Total Assets$2.0b
Current Liabilities 21 M
Accounts Payable 1.38 M
Short-Term Debt 1.22 M
Other Current Liabilities 18.4 M
Non-Current Liabilities 250 M
Long-Term Debt 141 M
Other Non-Current Liabilities 110 M
6.79 %51.85 %40.40 %Total Liabilities$271.3m
EFFICIENCY
Earnings Waterfall Osisko Gold Royalties Ltd
image
Revenue 275 M
Cost Of Revenue 9.69 M
Gross Profit 265 M
Operating Expenses 153 M
Operating Income 113 M
Other Expenses 89.2 M
Net Income 23.4 M
300m300m250m250m200m200m150m150m100m100m50m50m00275m(10m)265m(153m)113m(89m)23mRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
96.48% GROSS MARGIN
96.48%
40.97% OPERATING MARGIN
40.97%
8.51% NET MARGIN
8.51%
1.37% ROE
1.37%
1.18% ROA
1.18%
3.10% ROIC
3.10%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Osisko Gold Royalties Ltd
image
250m250m200m200m150m150m100m100m50m50m00(50m)(50m)(100m)(100m)(150m)(150m)(200m)(200m)20162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income 23.4 M
Depreciation & Amortization 120 M
Capital Expenditures 0
Stock-Based Compensation 6.24 M
Change in Working Capital -1.88 M
Others 82 M
Free Cash Flow 230 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Osisko Gold Royalties Ltd
image
Wall Street analysts predict an average 1-year price target for OR of $19 , with forecasts ranging from a low of $19 to a high of $19 .
OR Lowest Price Target Wall Street Target
19 USD -2.46%
OR Average Price Target Wall Street Target
19 USD -2.46%
OR Highest Price Target Wall Street Target
19 USD -2.46%
Price
Max Price Target
Min Price Target
Average Price Target
22222121202019191818171716161515May '24May '24Jul '24Jul '24Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26
4. DIVIDEND ANALYSIS
0.22% DIVIDEND YIELD
0.0452 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
0.200000000.200000000.180000000.180000000.160000000.160000000.140000000.140000000.120000000.120000000.100000000.100000000.080000000.080000000.060000000.060000000.040000000.040000000.020000000.020000000.000000000.000000000.029892020.038797280.037239790.0360.039591420.04405170.0406450.04420680.04516460.030616150.0370.038121380.0370.04130.042639850.0452460.04749550.0310.040110710.038268720.03778290.037291170.04370.04041070.04447140.04806750.0290.120.039709330.160.036670330.150.038293640.150.03919110.160.0431530.170.04057350.170.04534740.180.04516850.140.0020162016201720172018201820192019202020202021202120222022202320232024202420252025
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 11
6. Ownership
Insider Ownership Osisko Gold Royalties Ltd
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
Osisko Files 2024 Year-End Disclosure Documents MONTRÉAL, March 28, 2025 (GLOBE NEWSWIRE) -- Osisko Gold Royalties Ltd (the “Corporation” or “Osisko”) (TSX & NYSE:OR) announces that its Annual Information Form, Consolidated Annual Financial Statements and Management's Discussion and Analysis for the year ended December 31, 2024 have been filed with Canadian securities regulatory authorities. Osisko has also filed its Annual Report on Form 40-F for the year ended December 31, 2024 with the U.S. Securities and Exchange Commission. Copies of these documents may be obtained via www.sedarplus.ca , www.sec.gov (for the Form 40-F) or www.osiskogr.com . globenewswire.com - 3 weeks ago
Osisko Gold Royalties Ltd (OR) Q4 2024 Earnings Call Transcript Osisko Gold Royalties Ltd (NYSE:OR ) Q4 2024 Earnings Conference Call February 20, 2025 10:00 AM ET Company Participants Jason Attew - President & CEO Conference Call Participants Tanya Jakusconek - Scotiabank Adrian Day - Adrian Day Asset Management Operator Good morning, ladies and gentlemen, and welcome to the Osisko Gold Royalties Q4 and Year 2024 Results Conference Call. After the presentation, we will conduct a question-and-answer session. seekingalpha.com - 1 month ago
Osisko Declares First Quarter 2025 Dividend MONTREAL, Feb. 19, 2025 (GLOBE NEWSWIRE) -- Osisko Gold Royalties Ltd (the “Company” or “Osisko”) (OR: TSX & NYSE) is pleased to announce that the Board of Directors has approved a first quarter 2025 dividend of C$0.065 per common share. The dividend will be paid on April 15, 2025 to shareholders of record as of the close of business on March 31, 2025. This dividend is an "eligible dividend" as defined in the Income Tax Act (Canada). globenewswire.com - 1 month ago
Osisko Reports Record 2024 Results and Provides 2025 Guidance and New 5-Year Outlook Record annual revenues of US$191.2 million and record operating cash flows of US$159.9 million Record annual revenues of US$191.2 million and record operating cash flows of US$159.9 million globenewswire.com - 1 month ago
L'Oréal shifts focus from China to a ‘land of opportunity': here's why L'Oreal SA (EPA: OR) seems to have had enough disappointments out of China. For future growth, the beauty giant now plans on turning to the United States which it called a “land of opportunity” on its earnings call last night. invezz.com - 2 months ago
Osisko Gold Reports Record Preliminary Revenues & Margins for 2024 Osisko Gold reports record preliminary revenues and cash margins for 2024, driven by higher metal prices. zacks.com - 3 months ago
Osisko Gold Royalties sees record cash flow in 2024 Neils Christensen has a diploma in journalism from Lethbridge College and has more than a decade of reporting experience working for news organizations throughout Canada. His experiences include covering territorial and federal politics in Nunavut, Canada. kitco.com - 3 months ago
Osisko Announces Preliminary Q4 2024 Geo Deliveries with Record Annual Cash Margin MONTRÉAL, Jan. 07, 2025 (GLOBE NEWSWIRE) -- Osisko Gold Royalties Ltd (the “Company” or “Osisko”) (OR: TSX & NYSE) is pleased to provide an update on its fourth quarter 2024 preliminary deliveries, revenues and cash margin, as well as on its cash and debt positions as of December 31st, 2024. All monetary amounts included in this report are expressed in Canadian dollars1, unless otherwise noted. globenewswire.com - 3 months ago
Osisko Boosts Gibraltar Silver Stream, Closes Dalgaranga Royalty Deal OR boosts silver stream interest in Gibraltar copper mine and acquires 1.8% gross revenue royalty on the Dalgaranga Gold project. zacks.com - 3 months ago
Osisko Announces Acquisition of Additional Gibraltar Silver Stream Interest and Closing of the Dalgaranga Royalties Acquisition MONTRÉAL, Dec. 23, 2024 (GLOBE NEWSWIRE) -- Osisko Gold Royalties Ltd (“Osisko” or the “Company”) (OR: TSX & NYSE) is pleased to announce that it has completed an amendment to its silver stream (the “Silver Stream”) with respect to the Gibraltar copper mine (“Gibraltar”), located in British Columbia (“BC”), Canada, which is operated by a wholly-owned subsidiary of Taseko Mines Limited (“Taseko”). globenewswire.com - 3 months ago
Osisko Provides Select Asset Updates MONTRÉAL, Dec. 02, 2024 (GLOBE NEWSWIRE) -- Osisko Gold Royalties Ltd (the “Company” or “Osisko”) (OR: TSX & NYSE) is pleased to provide some select asset updates. All monetary amounts included in this update are expressed in Canadian dollars, unless otherwise noted. globenewswire.com - 4 months ago
Osisko Gold downgraded to Hold from Buy at TD Cowen TD Cowen analyst Derick Ma downgraded Osisko Gold to Hold from Buy with an unchanged price target of C$31. The firm cites valuation for the downgrade following the stock's recent appreciation. https://thefly.com - 5 months ago
8. Profile Summary

Osisko Gold Royalties Ltd OR

image
COUNTRY CA
INDUSTRY Gold
MARKET CAP $ 3.63 B
Dividend Yield 0.22%
Description Osisko Gold Royalties Ltd acquires and manages precious metal and other royalties, streams, and offtake and other interests in Canada and internationally. It also owns options on royalty/stream financings; and exclusive rights to participate in future royalty/stream financings on various projects. The company's primary asset is a 5% net smelter return royalty on the Canadian Malartic mine located in Canada. It is also involved in the exploration, evaluation, and development of mining projects. It primarily explores for precious metals, including gold, silver, diamond, and others. The company is headquartered in Montreal, Canada.
Contact 100 Avenue des Canadiens-de-MontrEal, Montreal, QC, H3B 2S2 https://www.osiskogr.com
IPO Date July 6, 2016
Employees 124
Officers Mr. Iain W. Farmer B.Eng, C.F.A., M.B.A. Vice President of Corporate Development Mr. Grant Moenting P.Eng. Vice President of Capital Markets Mr. Sean E. O. Roosen Eng. Founder & Chair Emeritus Mr. Andre Le Bel B.Sc., B.Sc.A, L.L.B. Vice President of Legal Affairs & Corporate Secretary Mr. Frederic Ruel C.A., CPA Chief Financial Officer & Vice President of Finance Mr. Michael David-Saynor Spencer Chief Executive Officer of Osisko Bermuda Limited Mr. Jason Mark Attew B.Sc., M.B.A. Chief Executive Officer, President & Director Ms. Heather Taylor B.A. Vice President of Sustainability & Communications