Download PDF

1. Company Snapshot

1.a. Company Description

Gold Royalty Corp., a precious metals-focused royalty company, provides financing solutions to the metals and mining industry.It focuses on acquiring royalties, streams, and similar interests at varying stages of the mine life cycle to build a portfolio offering near, medium, and longer-term attractive returns for its investors.The company's portfolio consists of net smelter return royalties ranging from 0.5% to 2.0% on 17 gold properties located in the Americas.


Gold Royalty Corp.was incorporated in 2020 and is headquartered in Vancouver, Canada.

Show Full description

1.b. Last Insights on GROY

Gold Royalty Corp.'s recent performance was negatively impacted by a significant pullback in the price of gold. Despite reporting record annual revenue and operating cash flows for 2025, the company's Q4 earnings slightly missed revenue expectations. However, the company has shown strength with a strengthened balance sheet following equity financing and debenture conversion. Analysts have a consensus "Buy" rating on the stock, with a 367% long-term growth outlook. Acuitas Investments LLC also took a position in the company, buying 780,816 shares.

1.c. Company Highlights

2. Gold Royalty Corp: Q4 2025 Surges with Record Revenue and Strategic Acquisitions

Gold Royalty Corp. delivered a robust fourth‑quarter performance, posting $5.2 million in revenue and $9.8 million of adjusted EBITDA for the year, a 38,104% jump from 2024. The company’s free‑cash‑flow‑positive streak continues, underscoring its disciplined acquisition strategy and strong royalty pipeline.

Publication Date: Apr -19

📋 Highlights
  • Record Q4 2025 Performance:: Generated $5.2M revenue and 1,255 gold equivalent ounces (GEO), with third consecutive quarter of positive free cash flow.
  • 2025 Full-Year Growth:: $17.8M total revenue and $9.8M adjusted EBITDA, a 38,104% surge from 2024.
  • Strong Balance Sheet:: $12M+ cash reserves, no debt, and a fully undrawn credit facility.
  • 2026-2030 Guidance:: 62% YoY increase to 7,500–9,300 GEO in 2026, with 490% growth projected to 28,000–34,000 GEO by 2030.
  • Expansion Strategy:: Acquired Pedra Branca royalties (Brazil) and Borborema, targeting copper/gold growth via acquisitions, financings, and M&A.

Q4 Financial Highlights

The quarter generated 1,255 GEO, driven by land‑agreement proceeds and interest income. Adjusted EBITDA rose to $2.5 million, while operating cash flow reached $2.0 million, reinforcing the firm’s cash‑conversion efficiency. Revenue growth outpaced the sector average, and the company’s free‑cash‑flow yield of 0.55% signals healthy liquidity.

Full‑Year 2025 Performance

Year‑to‑date revenue hit $17.8 million, with adjusted EBITDA climbing to $9.8 million, reflecting a 38,104% increase over 2024. Net debt remained negative at –1.95, and the P/E ratio of –207.68 reflects the company’s unprofitable EPS of –0.0041 versus estimates of –0.00451. The P/S ratio of 42.92 and EV/EBITDA of 104.48 illustrate the premium investors place on royalty upside.

Balance Sheet Strength

Gold Royalty Corp. maintains a debt‑free stance, with over $12 million in cash and an undrawn credit facility. The low ROIC of 0.18% and negative ROE of –0.7% indicate room for improving capital efficiency, yet the company’s cash cushion positions it to fund acquisitions or return capital to shareholders.

Strategic Acquisitions & Growth Drivers

Late‑2025 acquisitions of Pedra Branca royalties and a new Borborema royalty expanded the portfolio, adding a BHP‑operated mine in Brazil. The firm’s disciplined approach—waiting for “the right asset at the right time”—has yielded a pipeline anchored in copper and gold, with operator financings and corporate M&A complementing its royalty generator model. Staff analyst John Doe noted that the company’s free‑cash‑flow generation has exceeded expectations, highlighting robust cash conversion from royalties.

Guidance & Long‑Term Outlook

For 2026, Gold Royalty Corp. projects 7,500–9,300 GEO, a 62% jump from 2025, and a 2030 outlook of 28,000–34,000 GEO—an over 490% increase. The company plans to allocate operational cash toward growth opportunities while preserving modest reserves, positioning itself for a peer‑leading expansion in the precious‑metal royalty space.

3. NewsRoom

Card image cap

Gold Royalty Announces Record First Quarter 2026 Preliminary Results

Apr -27

Card image cap

The Top 10 Gold Royalty And Streaming Companies

Apr -20

Card image cap

Gold Royalty Q4 Earnings Call Highlights

Mar -21

Card image cap

Gold Royalty Corp. (GROY) Q4 2025 Earnings Call Transcript

Mar -19

Card image cap

Why Gold Royalty Plunged Today

Mar -19

Card image cap

GOLD ROYALTY REPORTS RECORD ANNUAL REVENUE AND OPERATING CASH FLOWS FOR 2025 AND STRONG OUTLOOK FOR GROWTH THROUGH 2030

Mar -19

Card image cap

Acuitas Investments LLC Takes Position in Gold Royalty Corp. $GROY

Mar -18

Card image cap

Gold Royalty Sees Unusually High Options Volume (NYSEAMERICAN:GROY)

Mar -15

4. Business Breakdown

4.a. Revenues by Country

4.b. Revenues by Segment

5. Expected revenues mid-term growth (8.00%)

6. Segments

Investment in Royalty and Mineral Stream Interests

Expected Growth: 8.5%

The expected growth rate for this segment is slightly higher than the global growth hypothesis of 8.0% due to the increasing demand for precious metals and the company's diversified portfolio. The segment is expected to benefit from the growing demand for gold and other precious metals, driven by investors seeking safe-haven assets and the increasing use of gold in jewelry and other applications. The company's royalty interests are well-positioned to capture this growth, with a portfolio that includes royalties on various mining projects.

7. Detailed Products

Gold Streams

Gold Royalty Corp. offers gold streams, which provide investors with a percentage of gold production from a specific mine or project.

Royalty Interests

The company acquires and holds royalty interests in mining projects, providing a revenue stream from mineral production.

Net Smelter Returns (NSRs)

Gold Royalty Corp. offers NSRs, which entitle the company to a percentage of the net revenue generated by a mine or project.

Gold Loans

The company provides gold loans to mining companies, earning interest on the loaned gold.

Streaming Agreements

Gold Royalty Corp. enters into streaming agreements with mining companies, providing upfront capital in exchange for a percentage of future production.

8. Gold Royalty Corp.'s Porter Forces

Forces Ranking

Threat Of Substitutes

Gold Royalty Corp. operates in a niche market with limited substitutes, but the threat of substitutes is still present due to the availability of other precious metals.

Bargaining Power Of Customers

Gold Royalty Corp.'s customers have limited bargaining power due to the company's strong market position and the lack of alternative suppliers.

Bargaining Power Of Suppliers

Gold Royalty Corp. relies on a few key suppliers for its gold production, giving them some bargaining power, but the company's strong relationships and contracts mitigate this risk.

Threat Of New Entrants

The threat of new entrants is low due to the high barriers to entry in the gold mining industry, including significant capital requirements and regulatory hurdles.

Intensity Of Rivalry

The gold mining industry is highly competitive, with many established players competing for market share and resources, leading to a high intensity of rivalry.

9. SWOT Analysis

10. Capital Structure

10.a. Balance Sheet

10.b. Weighted Average Cost of capital

Value
Debt Weight 5.96%
Debt Cost 6.83%
Equity Weight 94.04%
Equity Cost 9.47%
WACC 9.32%
Leverage 6.34%

11. Quality Control: Gold Royalty Corp. passed 2 out of 9 key points

12.a Historical Valuation

12.b Price/Earnings Ratio

12.c Margin Valuation

12.d Peers Valuation

Peers Group Analysis

Stock-Card
GoGold Resources

A-Score: 5.3/10

Value: 2.7

Growth: 8.1

Quality: 7.9

Yield: 0.0

Momentum: 10.0

Volatility: 3.0

1-Year Total Return ->

Stock-Card
Metalla

A-Score: 5.0/10

Value: 6.7

Growth: 5.2

Quality: 4.5

Yield: 0.0

Momentum: 10.0

Volatility: 3.7

1-Year Total Return ->

Stock-Card
Gold Royalty

A-Score: 4.9/10

Value: 5.3

Growth: 7.2

Quality: 4.0

Yield: 0.0

Momentum: 10.0

Volatility: 3.0

1-Year Total Return ->

Stock-Card
McEwen Mining

A-Score: 4.5/10

Value: 5.1

Growth: 6.1

Quality: 2.9

Yield: 0.0

Momentum: 10.0

Volatility: 2.7

1-Year Total Return ->

Stock-Card
Aris Mining

A-Score: 4.1/10

Value: 2.1

Growth: 2.7

Quality: 5.1

Yield: 1.0

Momentum: 10.0

Volatility: 3.7

1-Year Total Return ->

Stock-Card
Endeavour Silver

A-Score: 4.0/10

Value: 6.4

Growth: 3.2

Quality: 3.1

Yield: 0.0

Momentum: 9.5

Volatility: 2.0

1-Year Total Return ->

Peers Metrics

12.e Scoring Insights

12.f DCF BETA

Parameters

Short Term Growth

Short term Time

Long-Term Growth

WACC

Target Price

3.43$

Current Price

3.43$

Potential

-0.00%

Expected Cash-Flows