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.
1.25B
Better than RGLD's revenue of 751.34M.
5.23%
Worse than RGLD's revenue growth rate of 5.53%.
866.43M
Better than RGLD's ebitda of 588.20M.
69.55%
Worse than RGLD's ebitda margin of 78.29%.
572.85M
Better than RGLD's ebit of 362.23M.
45.98%
Worse than RGLD's ebit margin of 48.21%.
293.59M
Worse than RGLD's depreciation of 225.97M.
417.63M
Better than RGLD's total cash of 240.08M.
33.52%
Better than RGLD's cash as percentage of revenue of 31.95%.
11.17M
Better than RGLD's receivables of 60.16M.
0.90%
Better than RGLD's receivables as percentage of revenue of 8.01%.
17.15M
Worse than RGLD's inventories of 16.12M.
1.38%
Better than RGLD's inventories as percentage of revenue of 2.14%.
15.50M
Worse than RGLD's accounts payable of 8.32M.
1.24%
Worse than RGLD's payables as percentage of revenue of 1.11%.
-281.22M
Worse than RGLD's capital expenditure of -332.20M.
-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%.
572.46M
Better than RGLD's ebiat of 322.41M.
584.19M
Better than RGLD's unlevered free cash flow of 212.61M.
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.
1.07B
Better than RGLD's estimated revenue of 592.38M.
623.83M
Better than RGLD's estimated ebitda of 531.05M.
1.16
Worse than RGLD's estimated eps of 3.38.
473.58M
Better than RGLD's estimated net income of 280.24M.
507.06M
Better than RGLD's estimated ebit of 324.17M.
48.11M
Worse than RGLD's estimated sg&a expense of 33.95M.
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.
