Vox Royalty Corp
TSX:VOXR

Watchlist Manager
Vox Royalty Corp Logo
Vox Royalty Corp
TSX:VOXR
Watchlist
Price: 3.4 CAD -0.58% Market Closed
Market Cap: 172m CAD
Have any thoughts about
Vox Royalty Corp?
Write Note

Relative Value

The Relative Value of one VOXR stock under the Base Case scenario is 4.7 CAD. Compared to the current market price of 3.4 CAD, Vox Royalty Corp is Undervalued by 28%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

VOXR Relative Value
Base Case
4.7 CAD
Undervaluation 28%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
58
vs Industry
32
Median 3Y
12.1
Median 5Y
13.2
Industry
1.7
Forward
10.1
vs History
vs Industry
0
Median 3Y
-26.8
Median 5Y
-21
Industry
15.3
Forward
-463.3
vs History
57
vs Industry
8
Median 3Y
27.4
Median 5Y
19.4
Industry
9
vs History
58
vs Industry
11
Median 3Y
27.4
Median 5Y
19.2
Industry
15.2
vs History
58
vs Industry
19
Median 3Y
2.9
Median 5Y
3.2
Industry
1.4
vs History
62
vs Industry
30
Median 3Y
11.6
Median 5Y
12.7
Industry
2
Forward
9.3
vs History
58
vs Industry
22
Median 3Y
14.8
Median 5Y
16.2
Industry
7.1
vs History
19
vs Industry
5
Median 3Y
24.1
Median 5Y
7.2
Industry
9.8
Forward
17.7
vs History
10
vs Industry
2
Median 3Y
44.5
Median 5Y
-10.4
Industry
12.5
Forward
45
vs History
55
vs Industry
10
Median 3Y
24.8
Median 5Y
18
Industry
10.2
vs History
55
vs Industry
9
Median 3Y
24.8
Median 5Y
18
Industry
13.2
vs History
62
vs Industry
20
Median 3Y
2.8
Median 5Y
3
Industry
1.3

Multiples Across Competitors

VOXR Competitors Multiples
Vox Royalty Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Vox Royalty Corp
TSX:VOXR
172m CAD 10.7 -108.6 24.9 69.6
ZA
Anglo American Platinum Ltd
JSE:AMS
151.1B Zac 0 0 0 0
ZA
Impala Platinum Holdings Ltd
JSE:IMP
86.4B Zac 0 0 0 0
ZA
Sibanye Stillwater Ltd
JSE:SSW
47.7B Zac 0 0 0 0
ZA
Northam Platinum Holdings Ltd
JSE:NPH
42.5B Zac 0 0 0 0
ZA
Royal Bafokeng Platinum Ltd
JSE:RBP
36.7B Zac 0 0 0 0
RU
AK Alrosa PAO
MOEX:ALRS
622.9B RUB 1.2 5.1 3.4 4.2
MX
Fresnillo PLC
LSE:FRES
4.9B GBP 2.1 24.5 25.3 73.7
MX
Industrias Penoles SAB de CV
BMV:PE&OLES
113.7B MXN 0.9 66.3 4.4 9.2
CY
Tharisa PLC
JSE:THA
4.6B Zac 0 0 0 0
GG
Gemfields Group Ltd
JSE:GML
1.8B Zac 0 0 0 0
P/S Multiple
Revenue Growth P/S to Growth
CA
Vox Royalty Corp
TSX:VOXR
Average P/S: 3.7
10.7
29%
0.4
ZA
A
Anglo American Platinum Ltd
JSE:AMS
Not Available
-3%
N/A
ZA
I
Impala Platinum Holdings Ltd
JSE:IMP
Not Available
8%
N/A
ZA
S
Sibanye Stillwater Ltd
JSE:SSW
Not Available
1%
N/A
ZA
N
Northam Platinum Holdings Ltd
JSE:NPH
Not Available
16%
N/A
ZA
R
Royal Bafokeng Platinum Ltd
JSE:RBP
Not Available
0%
N/A
RU
A
AK Alrosa PAO
MOEX:ALRS
1.2
N/A N/A
MX
Fresnillo PLC
LSE:FRES
2.1
7%
0.3
MX
I
Industrias Penoles SAB de CV
BMV:PE&OLES
0.9
1%
0.9
CY
T
Tharisa PLC
JSE:THA
Not Available
4%
N/A
GG
G
Gemfields Group Ltd
JSE:GML
Not Available
17%
N/A
P/E Multiple
Earnings Growth PEG
CA
Vox Royalty Corp
TSX:VOXR
Average P/E: 32
Negative Multiple: -108.6
N/A N/A
ZA
A
Anglo American Platinum Ltd
JSE:AMS
Not Available
11%
N/A
ZA
I
Impala Platinum Holdings Ltd
JSE:IMP
Not Available N/A N/A
ZA
S
Sibanye Stillwater Ltd
JSE:SSW
Not Available N/A N/A
ZA
N
Northam Platinum Holdings Ltd
JSE:NPH
Not Available
83%
N/A
ZA
R
Royal Bafokeng Platinum Ltd
JSE:RBP
Not Available
2%
N/A
RU
A
AK Alrosa PAO
MOEX:ALRS
5.1
N/A N/A
MX
Fresnillo PLC
LSE:FRES
24.5
27%
0.9
MX
I
Industrias Penoles SAB de CV
BMV:PE&OLES
66.3
48%
1.4
CY
T
Tharisa PLC
JSE:THA
Not Available
-24%
N/A
GG
G
Gemfields Group Ltd
JSE:GML
Not Available N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Vox Royalty Corp
TSX:VOXR
Average EV/EBITDA: 14.5
24.9
52%
0.5
ZA
A
Anglo American Platinum Ltd
JSE:AMS
Not Available
20%
N/A
ZA
I
Impala Platinum Holdings Ltd
JSE:IMP
Not Available
28%
N/A
ZA
S
Sibanye Stillwater Ltd
JSE:SSW
Not Available
8%
N/A
ZA
N
Northam Platinum Holdings Ltd
JSE:NPH
Not Available
37%
N/A
ZA
R
Royal Bafokeng Platinum Ltd
JSE:RBP
Not Available
-5%
N/A
RU
A
AK Alrosa PAO
MOEX:ALRS
3.4
N/A N/A
MX
Fresnillo PLC
LSE:FRES
25.3
27%
0.9
MX
I
Industrias Penoles SAB de CV
BMV:PE&OLES
4.4
28%
0.2
CY
T
Tharisa PLC
JSE:THA
Not Available
10%
N/A
GG
G
Gemfields Group Ltd
JSE:GML
Not Available
28%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Vox Royalty Corp
TSX:VOXR
Average EV/EBIT: 39.2
69.6
64%
1.1
ZA
A
Anglo American Platinum Ltd
JSE:AMS
Not Available
6%
N/A
ZA
I
Impala Platinum Holdings Ltd
JSE:IMP
Not Available
70%
N/A
ZA
S
Sibanye Stillwater Ltd
JSE:SSW
Not Available
17%
N/A
ZA
N
Northam Platinum Holdings Ltd
JSE:NPH
Not Available
27%
N/A
ZA
R
Royal Bafokeng Platinum Ltd
JSE:RBP
Not Available
-10%
N/A
RU
A
AK Alrosa PAO
MOEX:ALRS
4.2
N/A N/A
MX
Fresnillo PLC
LSE:FRES
73.7
67%
1.1
MX
I
Industrias Penoles SAB de CV
BMV:PE&OLES
9.2
102%
0.1
CY
T
Tharisa PLC
JSE:THA
Not Available
7%
N/A
GG
G
Gemfields Group Ltd
JSE:GML
Not Available
40%
N/A