investorscraft@gmail.com

Intrinsic ValueVox Royalty Corp. (VOX.V)

Previous Close$3.44
Intrinsic Value
Upside potential
Previous Close
$3.44

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Vox Royalty Corp. operates as a specialized mining royalty and streaming company within the precious metals sector, providing a unique alternative to traditional mining investment. The company's core revenue model involves acquiring royalty interests on mining projects, which entitle it to a percentage of revenue or production from these assets without bearing operational costs or capital expenditures. This approach offers leveraged exposure to commodity prices while mitigating direct mining risks. Vox has strategically assembled a diversified portfolio of 56 royalties and streaming assets across multiple jurisdictions including Australia, Canada, and Peru, focusing primarily on gold and other precious metals. The company positions itself as a nimble, specialized player in the competitive royalty sector, targeting development-stage and producing mines to balance near-term cash flow with long-term optionality. Vox's market differentiation stems from its focus on smaller, high-potential royalties and its active management approach to portfolio optimization, seeking to identify undervalued opportunities before they attract larger competitors. This strategy allows Vox to maintain a distinct niche between major royalty corporations and pure exploration companies.

Revenue Profitability And Efficiency

Vox Royalty generated CAD 12.5 million in revenue during FY 2023, demonstrating the cash-flow generation capacity of its royalty portfolio. The company reported a modest net loss of CAD 0.1 million, reflecting its growth-focused investment strategy. Operating cash flow of CAD 5.4 million indicates strong underlying business performance, though capital expenditures of CAD 5.6 million highlight ongoing portfolio development and acquisition activities that support future revenue growth.

Earnings Power And Capital Efficiency

The company's diluted EPS of -CAD 0.0021 reflects temporary investment phase characteristics rather than operational weakness. Vox maintains capital efficiency through its royalty model, which requires minimal ongoing capital investment while providing exposure to multiple mining operations. The negative net income primarily results from strategic investments in expanding the royalty portfolio and administrative costs associated with managing geographically diverse assets.

Balance Sheet And Financial Health

Vox maintains a conservative financial structure with CAD 9.3 million in cash and no debt outstanding, providing significant financial flexibility. This debt-free position, combined with substantial cash reserves, positions the company to opportunistically acquire additional royalties during market dislocations. The strong liquidity profile supports both ongoing operations and strategic growth initiatives without requiring external financing.

Growth Trends And Dividend Policy

The company demonstrates a balanced approach to capital allocation, maintaining a CAD 0.06 per share dividend while continuing to grow its royalty portfolio. This dividend policy signals management's confidence in sustainable cash flow generation from existing assets. Growth is primarily driven by organic increases in royalty revenue as underlying mining projects advance through development and production milestones, supplemented by selective acquisitions.

Valuation And Market Expectations

With a market capitalization of approximately CAD 155 million, Vox trades at a premium to its current revenue, reflecting investor expectations for royalty portfolio growth and commodity price exposure. The low beta of 0.21 suggests the stock exhibits less volatility than the broader market, potentially appealing to investors seeking precious metals exposure with reduced risk characteristics compared to traditional mining equities.

Strategic Advantages And Outlook

Vox's strategic advantage lies in its diversified, low-cost royalty portfolio and disciplined acquisition strategy. The outlook remains positive as several royalty assets approach production, which should drive revenue growth without corresponding increases in operating costs. The company's focus on jurisdictional diversity and relationship-based deal sourcing provides a sustainable pipeline for future royalty acquisitions and portfolio enhancement.

Sources

Company Annual ReportTSXV Filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount