2009 | 2010 | ||||||
Price: | 44.65 | EPS | |||||
Shares Out. (in M): | 0 | P/E | |||||
Market Cap (in $M): | 1,528 | P/FCF | |||||
Net Debt (in $M): | 0 | EBIT | 0 | 0 | |||
TEV (in $M): | 0 | TEV/EBIT | |||||
Borrow Cost: | NA |
Sign up for free guest access to view investment idea with a 45 days delay.
ROYAL GOLD, INC. - SHORT
THE BUSINESS AND COMPETITIVE POSITION
Breakout of Metals-to-NAV:
Gold 66.3%
Silver 12.9%
Zinc 8.0%
Copper 6.6%
Lead 2.9%
Potash 2.3%
Nickel 0.9%
Molybdenum 0.1%
INVESTMENT CONSIDERATIONS
Valuation:
|
Market |
Contained |
Revenues |
Discount |
W.A. Life |
|
||
Royalty |
Price |
Units (mm) |
($mm) |
Rate |
(years) |
NPV ($mm) |
||
Pipeline Mining Complex at Cortez, NV |
||||||||
GSR1 |
5.00% |
$857.40 |
1.6490 |
$70.7 |
8.50% |
5.2 |
$46.2 |
|
GSR2 |
5.00% |
857.40 |
0.2730 |
11.7 |
8.50% |
5.4 |
7.6 |
|
GSR3 |
0.71% |
857.40 |
1.9230 |
11.7 |
8.50% |
5.2 |
7.7 |
|
NVR1 |
0.39% |
857.40 |
1.3870 |
4.6 |
8.50% |
5.7 |
2.9 |
|
|
||||||||
Robinson |
3.00% |
857.40 |
0.7720 |
19.9 |
8.50% |
6.7 |
11.5 |
|
Robinson (Copper) |
3.00% |
1.43 |
1,563.0000 |
67.2 |
8.50% |
10.4 |
28.7 |
|
Robinson (Moly) |
3.00% |
9.75 |
1.0000 |
0.3 |
8.50% |
1.0 |
0.3 |
|
|
||||||||
Leeville N |
1.80% |
857.40 |
2.1610 |
33.4 |
8.50% |
5.2 |
21.8 |
|
Leeville S |
1.80% |
857.40 |
0.0000 |
0.0 |
8.50% |
5.2 |
0.0 |
|
|
||||||||
Goldstrike-SJ Claims |
0.90% |
857.40 |
6.9600 |
53.7 |
8.50% |
8.8 |
26.2 |
|
|
||||||||
Troy (Silver) |
7.00% |
11.12 |
6.4450 |
5.0 |
8.50% |
5.0 |
3.3 |
|
6.10% |
11.12 |
1.7000 |
1.2 |
8.50% |
5.0 |
0.8 |
||
2.00% |
11.12 |
1.9410 |
0.4 |
8.50% |
5.0 |
0.3 |
||
Troy (Copper) |
7.00% |
1.43 |
53.7890 |
5.4 |
8.50% |
5.0 |
3.6 |
|
6.10% |
1.43 |
14.1000 |
1.2 |
8.50% |
5.0 |
0.8 |
||
2.00% |
1.43 |
16.6440 |
0.5 |
8.50% |
5.0 |
0.3 |
||
|
|
|||||||
Bald Mountain |
1.75% |
857.40 |
0.8890 |
13.3 |
8.50% |
10.0 |
5.9 |
|
Penasquito |
2.00% |
857.40 |
13.0510 |
223.8 |
8.50% |
17.0 |
55.9 |
|
Penasquito (Silver) |
2.00% |
11.12 |
863.8590 |
192.1 |
8.50% |
17.0 |
48.0 |
|
Penasquito (Zinc) |
2.00% |
0.54 |
12,808.0000 |
137.8 |
8.50% |
17.0 |
34.4 |
|
Penasquito (Lead) |
2.00% |
0.52 |
5,886.0000 |
60.6 |
8.50% |
17.0 |
15.2 |
|
Mulatos |
1.50% |
857.40 |
1.6890 |
21.7 |
8.50% |
14.1 |
6.9 |
|
El Chanate |
4.00% |
857.40 |
0.8320 |
28.5 |
8.50% |
16.6 |
7.3 |
|
Taparko |
15.00% |
857.40 |
0.8000 |
27.6 |
8.50% |
3.0 |
21.6 |
|
Siguiri |
1.88% |
857.40 |
2.6290 |
42.3 |
8.50% |
7.0 |
23.9 |
|
Martha |
2.00% |
11.12 |
8.2930 |
1.8 |
8.50% |
2.6 |
1.5 |
|
Don Mario |
3.00% |
857.40 |
0.4380 |
11.3 |
8.50% |
6.0 |
6.9 |
|
Don Mario (Silver) |
3.00% |
11.12 |
8.1530 |
2.7 |
8.50% |
6.0 |
1.7 |
|
Don Mario (Copper) |
3.00% |
1.43 |
0.1800 |
0.0 |
8.50% |
6.0 |
0.0 |
|
El Toqui |
3.00% |
857.40 |
0.1670 |
4.3 |
8.50% |
7.0 |
2.4 |
|
El Toqui (Zinc) |
3.00% |
0.54 |
759.0000 |
12.2 |
8.50% |
7.0 |
6.9 |
|
Williams |
0.72% |
857.40 |
0.8470 |
5.2 |
8.50% |
6.7 |
3.0 |
|
Allan (Potash) |
|
800.00 |
90.0000 |
21.8 |
8.50% |
7.0 |
12.3 |
|
El Limon |
3.00% |
857.40 |
0.2170 |
5.6 |
8.50% |
5.0 |
3.7 |
|
Balcooma |
1.50% |
857.40 |
0.0180 |
0.2 |
8.50% |
7.0 |
0.1 |
|
Balcooma (Silver) |
1.50% |
11.12 |
1.8420 |
0.3 |
8.50% |
7.0 |
0.2 |
|
Balcooma (Copper) |
1.50% |
1.43 |
135.0000 |
2.9 |
8.50% |
7.0 |
1.6 |
|
Balcooma (Zinc) |
1.50% |
0.54 |
185.0000 |
1.5 |
8.50% |
7.0 |
0.8 |
|
Balcoona (Lead) |
1.50% |
0.52 |
73.0000 |
0.6 |
8.50% |
7.0 |
0.3 |
|
Mt. Goode (Nickel) |
1.50% |
5.15 |
116.0000 |
9.0 |
8.50% |
7.0 |
5.1 |
|
Dolores |
1.25% |
857.40 |
2.4440 |
26.2 |
8.50% |
10.0 |
11.6 |
|
Dolores (Silver) |
2.00% |
11.12 |
126.6450 |
28.2 |
8.50% |
10.0 |
12.5 |
|
Pascua-Lama |
1.08% |
857.40 |
14.6000 |
135.2 |
8.50% |
10.0 |
59.8 |
|
Gold Hill |
2.00% |
857.40 |
0.7500 |
12.9 |
8.50% |
10.0 |
5.7 |
|
Marigold |
2.00% |
857.40 |
0.8670 |
14.9 |
8.50% |
8.0 |
7.7 |
|
Benso |
1.50% |
857.40 |
0.2520 |
3.2 |
8.50% |
10.1 |
1.4 |
|
Meekatharra |
$10 per pound |
857.40 |
0.3080 |
2.0 |
8.50% |
7.0 |
1.1 |
|
Wharf |
2.00% |
857.40 |
0.2200 |
3.8 |
8.50% |
7.0 |
2.1 |
|
Holt-Holloway |
0.00013 * Au |
857.40 |
0.4860 |
0.0 |
8.50% |
7.0 |
0.0 |
|
Pre-tax value of royalty claims |
$1,340.5 |
$529.7 |
||||||
Tax-rate |
31.0% |
31.0% |
||||||
After-tax value of royalty claims |
925.0 |
365.5 |
||||||
FD shares outstanding |
34.23 |
34.23 |
||||||
After-tax value per share |
$27.02 |
$10.68 |
||||||
Implied cash royalty value |
1.84 |
1.84 |
||||||
Total NAV per share |
$28.86 |
|
|
$12.52 |
||||
Current share price |
$44.65 |
|
|
$44.65 |
||||
Current share price to NAV |
1.55x |
|
|
3.57x |
||||
- The company has no more upside to sliding scales.
- The company has real depreciation based on what it paid for the royalties. The cash flow is not all profit, and replacing the very valuable Pipeline/Cortez/Robinson mines will be difficult.
- There is likely little opportunity to reinvest in royalties at high rates both because there just are not many royalties out there and because those groups that do want to offer royalties would prefer to get them from a big operator with expertise, which Royal Gold does not have. While more mines are in need of sources of financing in this economic environment (which Royal Gold can potentially provide with its cash position and revolver availability), the company would need to invest in increasingly larger scale mines to have a material impact. There are not many opportunities of this kind.
- There is likely not big upside in either the existing producing properties or the exploration activities since the majority of mines are older and their reserves have been clearly established and stated.
- The company should not trade in line with other mine operators because it adds no value and provides no expertise to the mining operations in which it owns royalty streams. Hence, the market is placing a multiple of approximately 3.6X NAV on a company that should trade more in-line with NAV.
show sort by |
Are you sure you want to close this position Royal Gold, Inc.?
By closing position, I’m notifying VIC Members that at today’s market price, I no longer am recommending this position.
Are you sure you want to Flag this idea Royal Gold, Inc. for removal?
Flagging an idea indicates that the idea does not meet the standards of the club and you believe it should be removed from the site. Once a threshold has been reached the idea will be removed.
You currently do not have message posting privilages, there are 1 way you can get the privilage.
Apply for or reactivate your full membership
You can apply for full membership by submitting an investment idea of your own. Or if you are in reactivation status, you need to reactivate your full membership.
What is wrong with message, "".