Using the industry peer median EV/EBITDA multiple (trailing + forward), Gold Royalty Corp. (GROY) has a fair value of $0.54 based on 4 comparable companies in the Other Precious Metals industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/EBITDA | Forward EV/EBITDA | |
|---|---|---|---|
| Gold Royalty Corp.GROY | 653 | 96.1x | 42.0x |
| Avino Silver & Gold Mines Ltd. | 1,137 | 31.2x | 30.1x |
| LSB Industries, Inc. | 1,079 | 10.7x | 10.2x |
| Cementos Pacasmayo S.A.A. | 902 | 4.2x | 4.0x |
| Galiano Gold Inc. | 658 | 5.9x | 3.2x |
| Industry Median | 8.3x | 7.1x | |
| (*) EBITDA | 7 | 15 | |
| = Enterprise Value | 55 | 108 | |
| (-) Net Debt | -12 | -12 | |
| Equity Value | 68 | 121 | |
| (/) Outstanding shares | 175 | 175 | |
| Fair Price | $0 | $1 | |
Using the industry peer median EV/Revenue multiple (trailing + forward), Gold Royalty Corp. (GROY) has a fair value of $0.34 based on 4 comparable companies in the Other Precious Metals industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/Revenue | Forward EV/Revenue | |
|---|---|---|---|
| Gold Royalty Corp.GROY | 653 | 41.0x | 17.9x |
| Avino Silver & Gold Mines Ltd. | 1,137 | 12.0x | 11.6x |
| LSB Industries, Inc. | 1,079 | 2.5x | 2.4x |
| Cementos Pacasmayo S.A.A. | 902 | 1.1x | 1.1x |
| Galiano Gold Inc. | 658 | 1.8x | 1.0x |
| Industry Median | 2.2x | 1.7x | |
| (*) Revenue | 16 | 36 | |
| = Enterprise Value | 34 | 62 | |
| (-) Net Debt | -12 | -12 | |
| Equity Value | 46 | 75 | |
| (/) Outstanding shares | 175 | 175 | |
| Fair Price | $0 | $0 | |
Disclaimer: Sweet Value Lab provides estimated intrinsic values for informational purposes only. This is not financial advice. All models rely on assumptions that may not reflect future performance. Always do your own research before making investment decisions.