95.23 - 97.14
55.47 - 103.81
1.63M / 1.80M (Avg.)
55.57 | 1.74
Analyze DCF forecasts for the company and compare them with competitors.
1.31B
Better than RGLD's revenue of 792.91M.
5.23%
Worse than RGLD's revenue growth rate of 5.53%.
911.75M
Better than RGLD's ebitda of 620.75M.
69.55%
Worse than RGLD's ebitda margin of 78.29%.
602.81M
Better than RGLD's ebit of 382.28M.
45.98%
Worse than RGLD's ebit margin of 48.21%.
308.94M
Worse than RGLD's depreciation of 238.47M.
439.47M
Better than RGLD's total cash of 253.36M.
33.52%
Better than RGLD's cash as percentage of revenue of 31.95%.
11.76M
Better than RGLD's receivables of 63.49M.
0.90%
Better than RGLD's receivables as percentage of revenue of 8.01%.
18.05M
Worse than RGLD's inventories of 17.01M.
1.38%
Better than RGLD's inventories as percentage of revenue of 2.14%.
16.31M
Worse than RGLD's accounts payable of 8.78M.
1.24%
Worse than RGLD's payables as percentage of revenue of 1.11%.
-295.93M
Worse than RGLD's capital expenditure of -350.58M.
-22.57%
Worse than RGLD's capex as percentage of revenue of -44.21%.
7.76%
Worse than RGLD's weighted average cost of capital (wacc) of 7.55%.
7.74%
Worse than RGLD's cost of equity of 7.45%.
88.46%
Worse than RGLD's cost of debt of 12.27%.
0.71
Worse than RGLD's beta of 0.65.
453.46M
Worse than RGLD's diluted shares outstanding of 65.74M.
6.23M
Better than RGLD's total debt of 251.61M.
25.95B
Better than RGLD's total equity of 8.92B.
25.95B
Better than RGLD's total capital of 9.17B.
0.02%
Better than RGLD's debt weighting of 2.74%.
99.98%
Better than RGLD's equity weighting of 97.26%.
602.40M
Better than RGLD's ebiat of 340.25M.
614.74M
Better than RGLD's unlevered free cash flow of 224.38M.
2.00%
Worse than RGLD's long-term growth rate of 4.00%.
10.89B
Better than RGLD's terminal value of 6.58B.
9.71B
Better than RGLD's enterprise value of 5.38B.
-540.30M
Better than RGLD's net debt of 147.44M.
10.25B
Better than RGLD's equity value of 5.23B.
22.61
Worse than RGLD's equity value per share of 79.52.
Analyze analyst forecasts for the company and compare them with competitors.
159.24M
Better than RGLD's estimated revenue of 41.48M.
101.35M
Better than RGLD's estimated ebitda of 28.49M.
0.38
Worse than RGLD's estimated eps of 0.78.
84.71M
Better than RGLD's estimated net income of 15.78M.
111.52M
Better than RGLD's estimated ebit of 19.37M.
-6.37M
Better than RGLD's estimated sg&a expense of 5.32M.
View analysts' price targets and recommendations, and compare them with competitors.
$100.50
Higher upside than RGLD's upside of 3.15%.
Buy
Equal to RGLD's analyst recommendation of Buy.
