Franco-Nevada Corporation (FNV)

Basic

  • Market Cap

    CA$29.2B

  • EV

    CA$27.44B

  • Shares Out

    192.12M

  • Revenue

    $1,234M

  • Employees

    —

Margins

  • Gross

    85.58%

  • EBITDA

    82.86%

  • Operating

    60.36%

  • Pre-Tax

    64.07%

  • Net

    55.19%

  • FCF

    34.44%

Returns (5Yr Avg)

  • ROA

    5.69%

  • ROE

    8.07%

  • ROCE

    9.18%

  • ROIC

    8.57%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    CA$153.75

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    $6.43

  • Earnings (Dil)

    $3.54

  • FCF

    $2.21

  • Book Value

    $35.25

Growth (CAGR)

  • Rev 3Yr

    8.31%

  • Rev 5Yr

    12.99%

  • Rev 10Yr

    11.51%

  • Dil EPS 3Yr

    36.7%

  • Dil EPS 5Yr

    25.42%

  • Dil EPS 10Yr

    24.43%

  • Rev Fwd 2Yr

    3.95%

  • EBITDA Fwd 2Yr

    4.71%

  • EPS Fwd 2Yr

    3.37%

  • EPS LT Growth Est

    6.84%

Dividends

  • Yield

    —

  • Payout

    37.75%

  • DPS

    $1.34

  • DPS Growth 3Yr

    9.52%

  • DPS Growth 5Yr

    7.35%

  • DPS Growth 10Yr

    6.86%

  • DPS Growth Fwd 2Yr

    3.08%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Impairment of Oil, Gas & Mineral Properties

76.0

—

258.1

-68.0

—

—

Total Revenues

650.9

841.7

1,017.3

1,297.6

1,313.6

1,234.0

Total Revenues % Chg.

-3.2%

29.3%

20.9%

27.6%

1.2%

-6.6%

Cost of Goods Sold, Total

115.9

142.4

155.9

175.9

174.8

177.9

Gross Profit

535.0

699.3

861.4

1,121.7

1,138.8

1,056.1

Selling General & Admin Expenses, Total

22.6

28.8

28.8

19.6

22.5

25.4

Stock-Based Compensation

—

—

—

11.2

10.1

10.1

Depreciation & Amortization

247.7

263.2

241.0

299.6

286.2

277.7

Impairment of Oil, Gas & Mineral Properties

76.0

—

258.1

-68.0

—

—

Other Operating Expenses

-0.1

-2.9

-7.0

-1.4

-0.7

-1.9

Other Operating Expenses, Total

346.2

289.1

520.9

261.0

318.1

311.3

Operating Income

188.8

410.2

340.5

860.7

820.7

744.8

Interest Expense, Total

-2.5

-8.5

-1.4

-1.4

-1.0

-0.6

Interest And Investment Income

3.1

3.5

3.7

3.7

12.6

42.7

Net Interest Expenses

0.6

-5.0

2.3

2.3

11.6

42.1

Currency Exchange Gains (Loss)

0.4

-0.1

-0.1

-3.0

3.6

3.1

Other Non Operating Income (Expenses)

-0.7

-1.2

-1.8

-2.2

-2.2

-3.1

EBT, Excl. Unusual Items

189.1

403.9

340.9

857.8

833.7

786.9

Gain (Loss) On Sale Of Investments

—

2.0

2.6

—

—

—

Gain (Loss) On Sale Of Assets

—

—

—

—

—

3.7

Asset Writedown

—

—

-4.0

—

—

—

EBT, Incl. Unusual Items

189.1

405.9

339.5

857.8

833.7

790.6

Income Tax Expense

50.1

61.8

13.3

124.1

133.1

109.5

Earnings From Continuing Operations

139.0

344.1

326.2

733.7

700.6

681.1

Net Income

139.0

344.1

326.2

733.7

700.6

681.1

Net Income to Common Incl Extra Items

139.0

344.1

326.2

733.7

700.6

681.1

Net Income to Common Excl. Extra Items

139.0

344.1

326.2

733.7

700.6

681.1

Total Shares Outstanding

186.7

189.4

191.0

191.3

191.9

192.1

Weighted Avg. Shares Outstanding

186.1

187.7

190.3

191.1

191.5

191.9

Weighted Avg. Shares Outstanding Dil

186.4

188.0

190.7

191.5

191.9

192.2

EPS

0.7

1.8

1.7

3.8

3.7

3.5

EPS Diluted

0.7

1.8

1.7

3.8

3.7

3.5

EBITDA

512.5

673.4

839.6

1,092.3

1,106.9

1,022.5