Vox Royalty Corp
TSX:VOXR

Watchlist Manager
Vox Royalty Corp Logo
Vox Royalty Corp
TSX:VOXR
Watchlist
Price: 4.68 CAD -0.64% Market Closed
Market Cap: 237.5m CAD
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one VOXR stock under the Base Case scenario is 3.66 CAD. Compared to the current market price of 4.68 CAD, Vox Royalty Corp is Overvalued by 22%.

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
3.66 CAD
Overvaluation 22%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

15.3
P/S
P/S
Price to Sales
15.3
vs History
40
vs Industry
31
Median 3Y
12
Median 5Y
13.3
Industry
1.8
Forward
13.2
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
0
Median 3Y
-28
Median 5Y
-23.4
Industry
15.9
Forward
218.3
More Details
31.1
P/OCF
P/OCF
Price to OCF
31.1
vs History
29
vs Industry
7
Median 3Y
27
Median 5Y
20.6
Industry
9.5
More Details
89.2
P/FCFE
P/FCFE
Price to FCFE
89.2
vs History
14
vs Industry
4
Median 3Y
44.9
Median 5Y
20.6
Industry
15.8
More Details
3.8
P/B
P/B
Price to Book Value
3.8
vs History
27
vs Industry
19
Median 3Y
2.9
Median 5Y
3.2
Industry
1.6
More Details
14.5
EV/S
EV/S
Enterprise Value to Sales
14.5
vs History
40
vs Industry
30
Median 3Y
11.3
Median 5Y
12.7
Industry
2.2
Forward
12.4
More Details
20.2
EV/GP
EV/GP
Enterprise Value to Gross Profit
20.2
vs History
38
vs Industry
18
Median 3Y
14.6
Median 5Y
16.5
Industry
7.1
More Details
36.3
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
36.3
vs History
6
vs Industry
6
Median 3Y
26
Median 5Y
15.6
Industry
10.1
Forward
22.3
More Details
146.4
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
146.4
vs History
0
vs Industry
1
Median 3Y
61.8
Median 5Y
-4.9
Industry
12.9
Forward
43.6
More Details
29.4
EV/OCF
EV/OCF
Enterprise Value to OCF
29.4
vs History
29
vs Industry
9
Median 3Y
24.8
Median 5Y
19.2
Industry
10.8
More Details
89.8
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
89.8
vs History
14
vs Industry
3
Median 3Y
43.5
Median 5Y
19.2
Industry
13.8
More Details
3.7
EV/IC
EV/IC
Enterprise Value to IC
3.7
vs History
33
vs Industry
21
Median 3Y
2.7
Median 5Y
3.1
Industry
1.4
More Details

Multiples Across Competitors

VOXR Competitors Multiples
Vox Royalty Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Vox Royalty Corp
TSX:VOXR
236.8m CAD 15.3 -102.8 36.3 146.4
ZA
Anglo American Platinum Ltd
JSE:AMS
160.3B Zac 0 0 0 0
ZA
Impala Platinum Holdings Ltd
JSE:IMP
95B Zac 0 0 0 0
ZA
Sibanye Stillwater Ltd
JSE:SSW
60.4B Zac 0 0 0 0
ZA
Northam Platinum Holdings Ltd
JSE:NPH
50.9B Zac 0 0 0 0
ZA
Royal Bafokeng Platinum Ltd
JSE:RBP
36.7B Zac 0 0 0 0
MX
Fresnillo PLC
LSE:FRES
7.4B GBP 2.8 69.4 16.6 27.7
MX
Industrias Penoles SAB de CV
BMV:PE&OLES
157.4B MXN 1.1 27.1 3.6 5.4
CY
Tharisa PLC
JSE:THA
4.4B Zac 0 0 0 0
RU
AK Alrosa PAO
MOEX:ALRS
345.8B RUB 0.7 2.8 1.8 2.2
CA
Silvercrest Metals Inc
TSX:SIL
2.2B CAD 5.6 18.2 8.5 10.4
P/S Multiple
Revenue Growth P/S to Growth
CA
Vox Royalty Corp
TSX:VOXR
Average P/S: 5.1
15.3
N/A N/A
ZA
A
Anglo American Platinum Ltd
JSE:AMS
Not Available
2%
N/A
ZA
I
Impala Platinum Holdings Ltd
JSE:IMP
Not Available
8%
N/A
ZA
S
Sibanye Stillwater Ltd
JSE:SSW
Not Available
3%
N/A
ZA
N
Northam Platinum Holdings Ltd
JSE:NPH
Not Available
14%
N/A
ZA
R
Royal Bafokeng Platinum Ltd
JSE:RBP
Not Available
0%
N/A
MX
Fresnillo PLC
LSE:FRES
2.8
1%
2.8
MX
I
Industrias Penoles SAB de CV
BMV:PE&OLES
1.1
1%
1.1
CY
T
Tharisa PLC
JSE:THA
Not Available
2%
N/A
RU
A
AK Alrosa PAO
MOEX:ALRS
0.7
N/A N/A
CA
Silvercrest Metals Inc
TSX:SIL
5.6
2%
2.8
P/E Multiple
Earnings Growth PEG
CA
Vox Royalty Corp
TSX:VOXR
Average P/E: 29.4
Negative Multiple: -102.8 		N/A N/A
ZA
A
Anglo American Platinum Ltd
JSE:AMS
Not Available
35%
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
56%
N/A
ZA
R
Royal Bafokeng Platinum Ltd
JSE:RBP
Not Available
2%
N/A
MX
Fresnillo PLC
LSE:FRES
69.4
67%
1
MX
I
Industrias Penoles SAB de CV
BMV:PE&OLES
27.1
113%
0.2
CY
T
Tharisa PLC
JSE:THA
Not Available
1%
N/A
RU
A
AK Alrosa PAO
MOEX:ALRS
2.8
N/A N/A
CA
Silvercrest Metals Inc
TSX:SIL
18.2
-12%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Vox Royalty Corp
TSX:VOXR
Average EV/EBITDA: 13.4
36.3
86%
0.4
ZA
A
Anglo American Platinum Ltd
JSE:AMS
Not Available
25%
N/A
ZA
I
Impala Platinum Holdings Ltd
JSE:IMP
Not Available
30%
N/A
ZA
S
Sibanye Stillwater Ltd
JSE:SSW
Not Available
19%
N/A
ZA
N
Northam Platinum Holdings Ltd
JSE:NPH
Not Available
28%
N/A
ZA
R
Royal Bafokeng Platinum Ltd
JSE:RBP
Not Available
-5%
N/A
MX
Fresnillo PLC
LSE:FRES
16.6
-1%
N/A
MX
I
Industrias Penoles SAB de CV
BMV:PE&OLES
3.6
8%
0.5
CY
T
Tharisa PLC
JSE:THA
Not Available
4%
N/A
RU
A
AK Alrosa PAO
MOEX:ALRS
1.8
N/A N/A
CA
Silvercrest Metals Inc
TSX:SIL
8.5
4%
2.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Vox Royalty Corp
TSX:VOXR
Average EV/EBIT: 38.4
146.4
N/A N/A
ZA
A
Anglo American Platinum Ltd
JSE:AMS
Not Available
9%
N/A
ZA
I
Impala Platinum Holdings Ltd
JSE:IMP
Not Available
68%
N/A
ZA
S
Sibanye Stillwater Ltd
JSE:SSW
Not Available
37%
N/A
ZA
N
Northam Platinum Holdings Ltd
JSE:NPH
Not Available
24%
N/A
ZA
R
Royal Bafokeng Platinum Ltd
JSE:RBP
Not Available
-10%
N/A
MX
Fresnillo PLC
LSE:FRES
27.7
11%
2.5
MX
I
Industrias Penoles SAB de CV
BMV:PE&OLES
5.4
2%
2.7
CY
T
Tharisa PLC
JSE:THA
Not Available
1%
N/A
RU
A
AK Alrosa PAO
MOEX:ALRS
2.2
N/A N/A
CA
Silvercrest Metals Inc
TSX:SIL
10.4
11%
0.9

See Also

Summary
VOXR intrinsic value, competitors valuation, and company profile.
DCF Valuation
VOXR stock valuation using Discount Cash Flow valuation method.
Relative Valuation
VOXR stock valuation using valuation multiples.
Wall Street Estimates
VOXR price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
VOXR stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 255,500+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.