US · FNV
Franco-Nevada Corporation
- Sector
- Basic Materials · Gold
- Headquarters
- Toronto, ON M5L 1G9
- Website
- franco-nevada.com
Price · as of 2024-12-31
$226.44
Market cap 54.1B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $85.38 | -62.29% |
| Intrinsic Value(DCF) | $57.03 | -74.81% |
| Graham-Dodd Method(GD) | $26.62 | -88.25% |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | $29.33 | $29.89 | $0.67 | $15.82 | $11.79 |
| 2011 | $37.20 | $35.86 | $0.94 | $16.53 | $0.00 |
| 2012 | $40.03 | $54.51 | $2.91 | $17.51 | $8.48 |
| 2013 | $44.22 | $29.94 | $2.76 | $10.24 | $0.18 |
| 2014 | $41.99 | $37.50 | $5.55 | $17.22 | $12.88 |
| 2015 | $55.27 | $40.28 | $0.38 | $12.01 | $1.31 |
| 2016 | $56.80 | $37.85 | $0.00 | $17.13 | $30.91 |
| 2017 | $63.00 | $36.57 | $0.82 | $20.84 | $19.55 |
| 2018 | $72.34 | $42.47 | $0.00 | $17.55 | $0.20 |
| 2019 | $112.88 | $57.59 | $0.00 | $25.30 | $85.95 |
| 2020 | $115.22 | $60.01 | $0.00 | $25.42 | $55.41 |
| 2021 | $152.36 | $91.50 | $0.00 | $36.46 | $105.93 |
| 2022 | $126.91 | $72.90 | $2.67 | $35.60 | $22.52 |
| 2023 | $113.08 | $53.71 | $1.40 | $0.00 | $0.00 |
| 2024 | $142.58 | $85.38 | $15.42 | $26.62 | $0.00 |
AI valuation
Our deep-learning model estimates Franco-Nevada Corporation's (FNV) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $85.38
- Current price
- $226.44
- AI upside
- -62.29%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$57.03
-74.81% upside
Graham-Dodd
$26.62
-88.25% upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| FNV | Franco-Nevada Corporation | $226.44 | 54.1B | -62% | -75% | -88% | — | 49.69 | 4.57 | 24.63 | 26.26 | — | 4.57 | 68.18% | 65.25% | 49.58% | 9.38% | 11.81% | 8.96% | 0.00 | 293.56 | 25.43 | 23.84 | -1.47 | -21811.00% | -865.00% | -1024.00% | 1.54% | 12.29 | 9.48% | 0.88% | 43.90% | 0.99% | 35.76 | 61.64 | 23.33 | 50.28 |
| AU | AngloGold Ashanti Plc | $127.77 | 64.51B | -15% | +61% | — | +208% | 24.71 | 8.05 | 6.58 | 11.80 | 20.13 | 8.16 | 46.54% | 45.14% | 26.65% | 35.82% | 44.33% | 18.67% | 0.30 | 20.30 | 2.87 | 1.89 | -0.09 | 12275.00% | 7078.00% | 25364.00% | 4.77% | 2.91 | 41.52% | 2.87% | 71.00% | 4.74% | 14.48 | 20.82 | 6.54 | 10.15 |
| B | Barrick Mining Corporatio… | $50.74 | 85.01B | -5% | +108% | -59% | +119% | 17.25 | 3.24 | 5.08 | 8.01 | 12.31 | 3.69 | 51.26% | 47.78% | 29.45% | 19.64% | 26.29% | 10.07% | 0.18 | 21.82 | 2.92 | 2.23 | -0.19 | 14016.00% | 3122.00% | 18041.00% | 4.29% | 2.15 | 14.75% | 1.03% | 17.80% | 6.41% | 10.39 | 22.80 | 4.97 | 4.27 |
| CTVA | Corteva, Inc. | $80.12 | 53.88B | -24% | -51% | -78% | -78% | 49.05 | 2.25 | 3.11 | 17.02 | 212.56 | 10.08 | 43.59% | 15.05% | 6.29% | 4.61% | 8.21% | 2.64% | 0.11 | 14.55 | 1.43 | 0.90 | -0.63 | 2308.00% | 292.00% | 8185.00% | 5.19% | 0.28 | 12.37% | 0.88% | 43.00% | 5.69% | 19.95 | 18.56 | 3.00 | 2.51 |
| GFI | Gold Fields Limited | $58.84 | 52.66B | +7% | +25% | -70% | +402% | 14.49 | 6.15 | 5.90 | 10.15 | 7.75 | 6.15 | 54.20% | 49.38% | 40.76% | 52.49% | 34.03% | 28.21% | 0.43 | 47.49 | 1.75 | 1.05 | 0.34 | 18696.00% | 6877.00% | 34014.00% | 6.02% | 2.68 | 35.59% | 1.37% | 19.80% | 1.95% | 12.38 | 17.19 | 6.11 | 6.98 |
| KGC | Kinross Gold Corporation | $36.99 | 44.63B | +27% | -60% | -59% | +147% | 18.45 | 5.24 | 6.25 | 10.27 | 11.64 | 5.24 | 47.45% | 43.19% | 33.90% | 31.55% | 31.37% | 20.92% | 0.09 | 37.23 | 2.35 | 1.31 | -0.23 | 15844.00% | 3934.00% | 8734.00% | 5.72% | 2.71 | 33.63% | 0.34% | 6.40% | 5.73% | 14.16 | 17.09 | 6.12 | 8.17 |
| MLM | Martin Marietta Materials… | $676.57 | 40.81B | -50% | -59% | -69% | -77% | 35.29 | 4.00 | 6.13 | 21.07 | — | 6.73 | 29.98% | 23.26% | 17.37% | 11.67% | 8.21% | 6.17% | 0.53 | 6.65 | 3.57 | 0.88 | 2.44 | -4199.00% | 12.00% | 6192.00% | 2.44% | 1.99 | 6.55% | 0.49% | 17.30% | 1.61% | 29.81 | 46.40 | 6.93 | 3.54 |
| MT | ArcelorMittal S.A. | $65.16 | 49.94B | -30% | -52% | +29% | -59% | 15.61 | 0.90 | 0.80 | 9.68 | 10.90 | 1.00 | 9.63% | 5.91% | 5.14% | 6.08% | 5.59% | 3.37% | 0.25 | 12.22 | 1.36 | 0.40 | 1.34 | 14320.00% | -174.00% | 537.00% | 0.96% | 0.21 | 0.81% | 0.86% | 13.40% | 1.39% | 15.75 | 121.33 | 0.93 | 1.57 |
| NUE | Nucor Corporation | $176.88 | 40.48B | -29% | -59% | -57% | -42% | 20.44 | 1.99 | 1.28 | 11.22 | — | 3.03 | 11.93% | 8.18% | 5.37% | 9.89% | 8.71% | 5.90% | 0.34 | 45.07 | 2.94 | 1.45 | 1.18 | -1111.00% | 573.00% | -12333.00% | -0.45% | 0.81 | -0.78% | 1.23% | 25.10% | 2.91% | 17.33 | -245.10 | 1.42 | 4.62 |
| VMC | Vulcan Materials Company | $310.00 | 40.96B | -44% | -60% | -85% | -61% | 37.47 | 4.74 | 5.09 | 17.77 | 202.12 | 12.41 | 27.30% | 20.06% | 13.63% | 12.96% | 9.31% | 6.38% | 0.63 | 3.41 | 2.69 | 1.12 | 2.03 | 1854.00% | 694.00% | 4084.00% | 2.81% | 1.90 | 8.37% | 0.64% | 24.10% | 1.84% | 28.66 | 40.19 | 5.75 | 4.35 |
| WPM | Wheaton Precious Metals C… | $163.65 | 74.3B | -72% | -83% | -92% | -76% | 60.16 | 4.39 | 24.78 | 34.74 | — | 4.39 | 62.48% | 48.33% | 41.19% | 7.43% | 7.91% | 7.32% | 0.00 | 111.88 | 28.07 | 27.94 | -0.91 | -168.00% | 2644.00% | 39274.00% | 1.16% | 34.83 | 5.73% | 0.88% | 52.70% | 1.73% | 49.97 | 84.01 | 24.15 | 116.95 |
About Franco-Nevada Corporation
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.
- CEO
- Paul Brink
- Employees
- 38
- Beta
- 0.83
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($57.03 ÷ $226.44) − 1 = -74.81% (DCF, example).