Company	Price	Valuation					Profitability					Cash & leverage					Quality				Rating
		P/E	P/B	P/S	EV / EBITDA	DCF upside	Gross margin	Operating margin	Net margin	ROE	ROIC	FCF yield	Debt / equity	Net debt / EBITDA	Interest coverage	Current ratio	Dividend yield	Piotroski (0-9)	Altman Z	Rating score (1-5)
EMPR.Vthis companyEmpress Royalty Corp.	CA$0.89	12.43×	3.38×	5.39×	9.28×	-1590.7%	70.3%	46.1%	43.3%	27.2%	16.3%	4.0%	0.1×	-0.05×	6.96×	4.81×	0.0%	7	9.56	3	B+
ELE.TOElemental Royalty Corporation	CA$23.45	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
MTA.VMetalla Royalty & Streaming Ltd.	CA$11.74	-226.12×	3.89×	81.79×	451.39×	-141.4%	80.9%	-0.5%	-36.1%	-1.7%	-0.0%	-0.1%	0.06×	2.22×	-0.03×	2.41×	0.0%	5	32.71	1	C-
OGN.VOrogen Royalties Inc.	CA$4.55	16.19×	2.41×	5.8×	10.24×	-112.5%	99.4%	50.0%	36.1%	15.0%	13.3%	1.9%	0.01×	-1.21×	0×	19.85×	115.3%	6	89.83	3	B+
OR.TOOR Royalties Inc.	CA$52.83	43.8×	6.39×	32.35×	31.26×	-105.2%	83.4%	72.9%	74.3%	14.7%	11.4%	2.3%	0.01×	-0.46×	45.2×	4.53×	0.4%	5	14.68	3	B+
SUSUM.VSummit Royalties Ltd	CA$1.29	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Peer median	—	16.19×	3.89×	32.35×	31.26×	-112.5%	83.4%	50.0%	36.1%	14.7%	11.4%	1.9%	0.01×	-0.46×	0×	4.53×	0.4%	5	32.71	3	—