XNYS
FNV
Market cap27bUSD
Apr 04, Last price
145.02USD
1D
-8.63%
1Q
18.47%
Jan 2017
142.67%
IPO
863.59%
Name
Franco-Nevada Corp
Chart & Performance
Profile
Franco-Nevada Corporation operates as a gold-focused royalty and streaming company in Latin America, the United States, Canada, and internationally. It operates in two segments, Mining and Energy. The company manages its portfolio with a focus on precious metals, such as gold, silver, and platinum group metals; and energy comprising oil, gas, and natural gas liquids. The company was founded in 1983 and is headquartered in Toronto, Canada.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | |||||||||
Revenues | 1,219,000 -7.35% | 1,315,700 1.21% | |||||||
Cost of revenue | 481,300 | 495,700 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 737,700 | 820,000 | |||||||
NOPBT Margin | 60.52% | 62.32% | |||||||
Operating Taxes | 102,200 | 133,100 | |||||||
Tax Rate | 13.85% | 16.23% | |||||||
NOPAT | 635,500 | 686,900 | |||||||
Net income | (466,400) -166.57% | 700,600 -4.51% | |||||||
Dividends | (233,000) | (189,771) | |||||||
Dividend yield | 1.10% | 0.72% | |||||||
Proceeds from repurchase of equity | 2,953 | 9,124 | |||||||
BB yield | -0.01% | -0.03% | |||||||
Debt | |||||||||
Debt current | |||||||||
Long-term debt | 5,671 | 5,997 | |||||||
Deferred revenue | |||||||||
Other long-term liabilities | 5,700 | 6,000 | |||||||
Net debt | (1,670,729) | (1,415,103) | |||||||
Cash flow | |||||||||
Cash from operating activities | 1,009,377 | 999,500 | |||||||
CAPEX | (521,600) | (141,500) | |||||||
Cash from investing activities | (541,100) | (145,500) | |||||||
Cash from financing activities | (230,100) | (189,000) | |||||||
FCF | 1,487,842 | 944,900 | |||||||
Balance | |||||||||
Cash | 1,421,900 | 1,196,500 | |||||||
Long term investments | 254,500 | 224,600 | |||||||
Excess cash | 1,615,450 | 1,355,315 | |||||||
Stockholders' equity | 5,748,500 | 6,402,000 | |||||||
Invested Capital | 4,159,350 | 5,061,185 | |||||||
ROIC | 13.78% | 13.24% | |||||||
ROCE | 12.39% | 12.48% | |||||||
EV | |||||||||
Common stock shares outstanding | 192,000 | 191,900 | |||||||
Price | 110.81 -18.81% | 136.48 -1.31% | |||||||
Market cap | 21,275,520 -18.77% | 26,190,512 -1.10% | |||||||
EV | 19,604,791 | 24,775,409 | |||||||
EBITDA | 1,015,808 | 1,106,200 | |||||||
EV/EBITDA | 19.30 | 22.40 | |||||||
Interest | 2,900 | 100 | |||||||
Interest/NOPBT | 0.39% | 0.01% |