investorscraft@gmail.com

Intrinsic ValueVox Royalty Corp. (VOXR.TO)

Previous Close$7.22
Intrinsic Value
Upside potential
Previous Close
$7.22

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Vox Royalty Corp. is a specialized mining royalty and streaming company with a diversified portfolio of 60 assets across key mining jurisdictions, including Australia, Canada, Peru, Brazil, South Africa, Mexico, and the United States. The company generates revenue by acquiring royalties and streaming agreements, which provide exposure to precious and base metal production without the operational risks of mining. This asset-light model allows Vox to benefit from commodity price appreciation and mine expansion while maintaining low overhead costs. The company focuses on high-margin, long-life assets, positioning itself as a nimble player in the competitive royalty sector. Its geographic and commodity diversification mitigates concentration risk, appealing to investors seeking leveraged exposure to mining without direct operational volatility. Vox’s strategy emphasizes disciplined capital allocation, targeting undervalued or overlooked royalties with scalable upside potential. The company competes with larger royalty firms but differentiates itself through a curated portfolio and active asset management.

Revenue Profitability And Efficiency

Vox reported revenue of CAD 11.0 million for the period, reflecting its royalty-driven income streams. However, net income was negative at CAD -1.6 million, with diluted EPS of CAD -0.0327, indicating ongoing investment costs. Operating cash flow of CAD 5.5 million suggests underlying cash generation, though capital expenditures of CAD -3.7 million highlight reinvestment needs. The absence of debt strengthens financial flexibility.

Earnings Power And Capital Efficiency

The company’s earnings power is tied to commodity prices and production from its royalty assets. Negative net income suggests reinvestment or one-time costs, but positive operating cash flow underscores the royalty model’s cash-generative nature. Capital efficiency is supported by zero debt and a focus on high-margin royalties, though growth depends on strategic acquisitions and mine development.

Balance Sheet And Financial Health

Vox maintains a robust balance sheet with CAD 8.8 million in cash and no debt, providing liquidity for acquisitions or dividends. The lack of leverage reduces financial risk, while the royalty model’s low capex requirements align with its conservative capital structure. Shareholders’ equity remains stable, supported by a market cap of CAD 230.9 million.

Growth Trends And Dividend Policy

Growth hinges on expanding the royalty portfolio and benefiting from mine production increases. A dividend of CAD 0.07 per share signals commitment to shareholder returns, though sustainability depends on cash flow stability. The company’s beta of 0.217 reflects lower volatility than the broader market, appealing to income-focused investors.

Valuation And Market Expectations

With a market cap of CAD 230.9 million, Vox trades at a premium to revenue, reflecting growth expectations for its royalty assets. The low beta suggests investor confidence in its defensive positioning, though valuation depends on commodity price trends and royalty asset performance.

Strategic Advantages And Outlook

Vox’s strategic advantages include a debt-free balance sheet, diversified royalty portfolio, and exposure to multiple commodities. The outlook depends on metal prices and mine development, but its asset-light model provides resilience. Risks include reliance on third-party operators and commodity cycles, though disciplined capital allocation mitigates downside.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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