(FNV) Franco-Nevada - Overview
Sector: Basic Materials | Industry: Gold | Exchange: NYSE (USA) | Market Cap: 50.471m USD | Total Return: 56% in 12m
Industry Rotation: +5.3
Avg Turnover: 199M USD
Peers RS (IBD): 23.4
EPS Trend: 5.2%
Qual. Beats: 0
Rev. Trend: 50.0%
Qual. Beats: 2
Warnings
No concerns identified
Tailwinds
No distinct edge detected
Franco-Nevada Corporation (FNV) is a Canadian company operating as a royalty and stream company, primarily focused on precious metals. This business model involves purchasing a percentage of future production or revenues from mining companies in exchange for an upfront payment, reducing direct operational risk.
FNVs operations span globally, including North and South America, Australia, and Europe. The company diversifies its portfolio across precious metals like gold, silver, and platinum group metals, and also holds interests in crude oil, natural gas, and natural gas liquids.
The company was founded in 1986 and is headquartered in Toronto, Canada. Investors can find further detailed financial analysis of FNV and its peers on ValueRay.
- Gold and silver price fluctuations impact royalty revenue
- Energy commodity prices influence stream earnings
- Mine production levels directly affect royalty payments
- Acquisition of new royalty and stream assets drives growth
| Net Income: 1.12b TTM > 0 and > 6% of Revenue |
| FCF/TA: 0.18 > 0.02 and ΔFCF/TA 11.44 > 1.0 |
| NWC/Revenue: 48.97% < 20% (prev 148.1%; Δ -99.13% < -1%) |
| CFO/TA 0.18 > 3% & CFO 1.49b > Net Income 1.12b |
| Net Debt (-661.1m) to EBITDA (1.72b): -0.39 < 3 |
| Current Ratio: 8.30 > 1.5 & < 3 |
| Outstanding Shares: last quarter (192.8m) vs 12m ago 0.13% < -2% |
| Gross Margin: 73.91% > 18% (prev 0.68%; Δ 7.32k% > 0.5%) |
| Asset Turnover: 25.15% > 50% (prev 17.59%; Δ 7.56% > 0%) |
| Interest Coverage Ratio: 450.6 > 6 (EBITDA TTM 1.72b / Interest Expense TTM 3.12m) |
| A: 0.11 (Total Current Assets 1.02b - Total Current Liabilities 122.8m) / Total Assets 8.23b |
| B: 0.17 (Retained Earnings 1.38b / Total Assets 8.23b) |
| C: 0.19 (EBIT TTM 1.41b / Avg Total Assets 7.28b) |
| D: 12.56 (Book Value of Equity 7.60b / Total Liabilities 605.0m) |
| Altman-Z'' Score: 15.75 = AAA |
| DSRI: 0.99 (Receivables 256.6m/157.7m, Revenue 1.83b/1.11b) |
| GMI: 0.92 (GM 73.91% / 68.18%) |
| AQI: 1.78 (AQ_t 0.14 / AQ_t-1 0.08) |
| SGI: 1.64 (Revenue 1.83b / 1.11b) |
| TATA: -0.05 (NI 1.12b - CFO 1.49b) / TA 8.23b) |
| Beneish M-Score: -2.23 (Cap -4..+1) = BBB |
Over the past week, the price has changed by +1.99%, over one month by -0.74%, over three months by +13.47% and over the past year by +55.98%.
- StrongBuy: 6
- Buy: 3
- Hold: 6
- Sell: 0
- StrongSell: 0
| Analysts Target Price | 305.9 | 17% |
P/E Forward = 36.63
P/S = 27.9755
P/B = 6.3496
P/EG = 11.81
Revenue TTM = 1.83b USD
EBIT TTM = 1.41b USD
EBITDA TTM = 1.72b USD
Long Term Debt = unknown (none)
Short Term Debt = unknown (none)
Debt = 8.58m USD (from shortLongTermDebtTotal, last quarter)
Net Debt = -661.1m USD (recalculated: Debt 8.58m - CCE 669.7m)
Enterprise Value = 49.81b USD (50.47b + Debt 8.58m - CCE 669.7m)
Interest Coverage Ratio = 450.6 (Ebit TTM 1.41b / Interest Expense TTM 3.12m)
EV/FCF = 33.46x (Enterprise Value 49.81b / FCF TTM 1.49b)
FCF Yield = 2.99% (FCF TTM 1.49b / Enterprise Value 49.81b)
FCF Margin = 81.33% (FCF TTM 1.49b / Revenue TTM 1.83b)
Net Margin = 61.07% (Net Income TTM 1.12b / Revenue TTM 1.83b)
Gross Margin = 73.91% ((Revenue TTM 1.83b - Cost of Revenue TTM 477.6m) / Revenue TTM)
Gross Margin QoQ = 77.02% (prev 72.48%)
Tobins Q-Ratio = 6.05 (Enterprise Value 49.81b / Total Assets 8.23b)
Interest Expense / Debt = 9.46% (Interest Expense 812k / Debt 8.58m)
Taxrate = 21.48% (102.1m / 475.5m)
NOPAT = 1.11b (EBIT 1.41b * (1 - 21.48%))
Current Ratio = 8.30 (Total Current Assets 1.02b / Total Current Liabilities 122.8m)
Debt / Equity = 0.00 (Debt 8.58m / totalStockholderEquity, last quarter 7.62b)
Debt / EBITDA = -0.39 (Net Debt -661.1m / EBITDA 1.72b)
Debt / FCF = -0.44 (Net Debt -661.1m / FCF TTM 1.49b)
Total Stockholder Equity = 6.88b (last 4 quarters mean from totalStockholderEquity)
RoA = 15.36% (Net Income 1.12b / Total Assets 8.23b)
RoE = 16.25% (Net Income TTM 1.12b / Total Stockholder Equity 6.88b)
RoCE = 17.37% (EBIT 1.41b / Capital Employed (Total Assets 8.23b - Current Liab 122.8m))
RoIC = 16.06% (NOPAT 1.11b / Invested Capital 6.88b)
WACC = 7.08% (E(50.47b)/V(50.48b) * Re(7.08%) + D(8.58m)/V(50.48b) * Rd(9.46%) * (1-Tc(0.21)))
Discount Rate = 7.08% (= CAPM, Blume Beta Adj.) -> floored to rf + 0.7*ERP = 7.92%
Shares Correlation 3-Years: 100.0 | Cagr: 0.16%
[DCF] Terminal Value 75.13% ; FCFF base≈1.06b ; Y1≈697.1m ; Y5≈318.8m
[DCF] Fair Price = 42.89 (EV 7.61b - Net Debt -661.1m = Equity 8.27b / Shares 192.8m; r=7.08% [WACC]; 5y FCF grow -40.0% → 3.0% )
EPS Correlation: 5.17 | EPS CAGR: -48.76% | SUE: -4.0 | # QB: 0
Revenue Correlation: 49.96 | Revenue CAGR: 16.38% | SUE: 4.0 | # QB: 2
EPS next Quarter (2026-06-30): EPS=2.18 | Chg7d=-0.002 | Chg30d=-0.012 | Revisions Net=+1 | Analysts=6
EPS current Year (2026-12-31): EPS=8.69 | Chg7d=-0.191 | Chg30d=+0.378 | Revisions Net=+3 | Growth EPS=+55.7% | Growth Revenue=+52.1%
EPS next Year (2027-12-31): EPS=9.89 | Chg7d=+0.000 | Chg30d=+0.444 | Revisions Net=+2 | Growth EPS=+13.8% | Growth Revenue=+11.8%
[Analyst] Revisions Ratio: +1.00 (1 Up / 0 Down within 30d for Next Quarter)
[Growth] Implied Growth Rate = 5.7% (Discount Rate 7.9% - Earnings Yield 2.2%)
[Growth] Growth Spread = +72.5% (Analyst 78.2% - Implied 5.7%)