Is GROY or ODVWZ more undervalued in 2026?

CirclFi compares Gold Royalty Corp. (GROY) and Osisko Development Corp. Warran (ODVWZ) using 13 institutional-grade valuation models. GROY has a Quality of Company score of 1.7/10 while ODVWZ scores 5.1/10.

Which is a better buy — GROY or ODVWZ?

Compare intrinsic values from 13 independent models against current market prices. CirclFi also calculates Value Trap scores. This is not financial advice — conduct your own analysis.

How do GROY and ODVWZ valuations compare?

GROY at $3.20 and ODVWZ at $0.10 are compared across Bayesian DCF, EPV, EROIC Spread, First Chicago, Markov DDM, and 8 additional models.

GROY vs ODVWZ Valuation Comparison 2026 — Intrinsic Value Analysis

GROY

Gold and Silver Ores

Gold Royalty Corp.

Quality

1.7

out of 10

Value Trap

—

Price

$3.20

Last close

Models

9/13

Active

ODVWZ

Gold and Silver Ores

Osisko Development Corp. Warran

Quality

5.1

out of 10

Value Trap

SAFE

Price

$0.10

Last close

Models

0/13

Active

Model-by-Model Comparison

Model	Type	GROY Fair Value	GROY Upside	ODVWZ Fair Value	ODVWZ Upside
Bayesian DCF	Intrinsic	$0.84	-73.7%	—	—
First Chicago	Scenario	$0.39	-87.6%	—	—
ML-RIV	Intrinsic	$•••.••	••.•%	$•••.••	••.•%
Dynamic NAV	Asset-Based	$•••.••	••.•%	$•••.••	••.•%
PWERM	Option-Based	$•••.••	••.•%	$•••.••	••.•%
Regime Cross-Sectional	Relative	$•••.••	••.•%	$•••.••	••.•%
Sentiment SOTP	Hybrid	$•••.••	••.•%	$•••.••	••.•%
CUCE Ensemble	Ensemble	$•••.••	••.•%	$•••.••	••.•%
FTNN Topology	Relative	$•••.••	••.•%	$•••.••	••.•%

🔒

Unlock Full 13-Model Comparison

Access all valuation models for GROY vs ODVWZ — including EROIC Spread, First Chicago, Markov DDM, PWERM, and 7 more.

Access Full Analysis — From $27/mo →

GROY vs ODVWZ — Which Stock Is More Undervalued?

ODVWZ scores higher with a 5.1/10 quality rating vs GROY's 1.7/10. Both stocks are analyzed daily using SEC EDGAR filings across 13 independent models.

Comparing Gold Royalty Corp. (GROY) and Osisko Development Corp. Warran (ODVWZ) across 13 institutional-grade valuation models reveals how each company's intrinsic value stacks up against its market price. CirclFi's engine processes SEC EDGAR 10-K and 10-Q filings, FRED macroeconomic data, and GDELT news sentiment to generate independent fair value estimates daily.

GROY currently trades at $3.20 with a QOC of 1.7/10, while ODVWZ trades at $0.10 with a QOC of 5.1/10.

Both companies are analyzed with models spanning intrinsic (Bayesian DCF, EPV), scenario-based (First Chicago), regime-switching (Markov DDM, RCMH-DCF), machine learning (ML-RIV, FTNN Topology), and ensemble methods (CUCE).