US · VOXR
Vox Royalty Corp.
- Sector
- Basic Materials · Other Precious Metals
- Headquarters
- Toronto, ON M5K 1E6
- Website
- voxroyalty.com
Price · as of 2024-12-31
$5.34
Market cap 327.1M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $34.55 | +547% |
| Intrinsic Value(DCF) | $1.23 | -76.97% |
| Graham-Dodd Method(GD) | $0.02 | -99.72% |
| Graham Formula(GF) | $0.05 | -99.01% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | $2.57 | ||||
| 2021 | $2.82 | $438.06 | $0.09 | $0.00 | $0.00 |
| 2022 | $2.14 | $44.87 | $0.09 | $0.72 | $1.04 |
| 2023 | $1.89 | $29.82 | $0.12 | $0.30 | $0.00 |
| 2024 | $2.39 | $34.55 | $0.23 | $0.01 | $0.05 |
AI valuation
Our deep-learning model estimates Vox Royalty Corp.'s (VOXR) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $34.55
- Current price
- $5.34
- AI upside
- +547%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$1.23
-76.97% upside
Graham-Dodd
$0.02
-99.72% upside
Graham Formula
$0.05
-99.01% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| VOXR | Vox Royalty Corp. | $5.34 | 327.1M | +547% | -77% | -100% | -99% | -72.78 | 2.79 | 10.86 | 25.23 | -4.98 | 2.85 | 98.52% | 9.90% | -14.93% | -3.76% | 1.26% | -3.17% | 0.00 | 3.47 | 4.19 | 4.03 | -1.98 | 146190.00% | -1026.00% | -89651.00% | 1.49% | 1.89 | 5.13% | 1.89% | -137.80% | 1.89% | 101.70 | 62.33 | 10.07 | 8.31 |
| BGL | Blue Gold Limited | $1.93 | 60.07M | — | — | — | — | — | — | — | — | — | — | 0.00% | — | — | 2.67% | -7.81% | 2.44% | 1.00 | -18.59 | 0.03 | 0.02 | 1.57 | -7061.00% | — | -8097.00% | — | -0.33 | -2.90% | — | 0.00% | — | — | — | — | — |
| NVA | Nova Minerals Limited | $7.69 | 131.82M | — | — | — | — | — | 0.16 | — | -0.87 | — | 0.16 | 0.00% | — | — | — | — | — | 0.00 | -9.50 | 3.49 | 3.40 | 1.04 | — | — | — | -80.24% | -2.84 | — | 0.00% | — | 0.00% | -1.32 | -0.57 | — | 2.67 |
| SMID | Smith-Midland Corporation | $38.41 | 203.75M | +464% | -63% | -61% | +45% | 24.03 | 4.42 | 2.35 | 14.32 | 2.77 | 4.42 | 25.49% | 12.61% | 9.78% | 20.22% | 22.06% | 11.87% | 0.12 | 42.85 | 2.39 | 1.89 | -0.18 | 86667.00% | 3177.00% | -13839.00% | -0.57% | 0.34 | -2.98% | 0.00% | 0.00% | 0.00% | 18.39 | -174.24 | 2.32 | 6.92 |
| USAU | U.S. Gold Corp. | $21.70 | 357.08M | — | — | — | — | -6.81 | 12.08 | — | -10.19 | -4.75 | 12.08 | 0.00% | — | — | -141.56% | -168.81% | -86.66% | 0.00 | — | 10.11 | 9.28 | 0.63 | 14324.00% | — | 3960.00% | -7.06% | -11.22 | -128.22% | 0.00% | 0.00% | 1.88% | -10.14 | -13.35 | — | -0.27 |
About Vox Royalty Corp.
Vox Royalty Corp. operates as a mining royalty and streaming company. The company holds a portfolio of 56 royalties and streaming assets, as well as 1 royalty option. It operates in Australia, Canada, Peru, Brazil, South Africa, Mexico, the United States, Madagascar, the Cayman Islands, and Nigeria. The company was founded in 2014 and is based in Toronto, Canada.
- CEO
- Kyle Floyd
- Employees
- 6
- Beta
- 0.39
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($1.23 ÷ $5.34) − 1 = -76.97% (DCF, example).