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)
OGN.Vthis companyOrogen Royalties Inc.	CA$4.45	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+
ALS.TOAltius Minerals Corporation	CA$52.94	6.33×	2.13×	46.64×	4.24×	-68.2%	69.5%	26.8%	736.7%	33.7%	0.8%	1.4%	0.1×	-0.52×	1.51×	15.11×	0.9%	6	15.18	4	A-
ELEC.VElectric Royalties Ltd.	CA$0.10	-1.73×	3.24×	50.05×	-3.19×	-170.4%	-200.1%	-585.4%	-2899.3%	-187.7%	-13.3%	-14.7%	1.86×	-1.09×	-1.28×	5.09×	0.0%	3	-2.27	1	D+
EMPR.VEmpress Royalty Corp.	CA$0.91	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+
OR.TOOR Royalties Inc.	CA$53.07	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	—	9.38×	3.31×	39.5×	6.76×	-137.8%	69.9%	36.4%	58.8%	20.9%	6.1%	1.9%	0.1×	-0.49×	4.24×	4.95×	0.2%	6	12.12	3	—