Company Valuation: Lithium Royalty Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025 2026 2027
Capitalization 1 372.9 227.4 272 - -
Change - -39.01% 19.61% - -
Enterprise Value (EV) 1 361.1 221.1 244.7 242.7 272
Change - -38.77% 10.67% -0.82% 12.07%
P/E ratio -72.6x -82.2x -57.1x 153x 56.1x
PBR - - - - -
PEG - 2x -0.8x -1x 0x
Capitalization / Revenue 67.5x 75.2x 131x 31.4x 17.2x
EV / Revenue 65.4x 73.1x 117x 28x 17.2x
EV / EBITDA -100x -88.4x -56.1x 94.7x 27.1x
EV / EBIT -79.7x -45.2x -41.6x 234x 39.4x
EV / FCF -5.9x -53.7x -72x 55.2x -
FCF Yield -17% -1.86% -1.39% 1.81% -
Dividend per Share 3 - - - - -
Rate of return - - - - -
EPS 3 -0.1223 -0.0716 -0.12 0.0447 0.122
Distribution rate - - - - -
Net sales 1 5.522 3.024 2.084 8.654 15.83
EBITDA 1 -3.598 -2.5 -4.361 2.562 10.04
EBIT 1 -4.533 -4.895 -5.89 1.037 6.896
Net income 1 -5.039 -2.729 -4.63 2.042 4.796
Net Debt 1 -11.76 -6.296 -27.3 -29.3 -
Reference price 3 8.880 5.890 6.850 6.850 6.850
Nbr of stocks (in thousands) 55,458 55,555 54,929 - -
Announcement Date 3/27/24 3/17/25 - - -
1CAD in Million2USD in Million3CAD
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-57.08x117.44x-56.12x-.--% 272M
28.05x9.37x16.19x2.34% 115B
30.18x2.74x7.59x1.34% 64.33B
20.2x1.68x8.77x2.03% 52.44B
12.85x0.31x10.95x2.57% 18.27B
40.31x1.96x21.6x1.3% 19.45B
17.15x1.65x7.62x1.91% 14.14B
20.01x2.76x5.22x-.--% 12.75B
87.9x8.35x16.33x0.03% 11.89B
Average 22.17x 16.25x 4.24x 1.28% 34.28B
Weighted average by Cap. 28.43x 5.11x 12.26x 1.82%
See all sector valuations

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Equities
  3. LIRC Stock
  4. Valuation Lithium Royalty Corp.