Vox Royalty Corp
TSX:VOXR

Watchlist Manager
Vox Royalty Corp Logo
Vox Royalty Corp
TSX:VOXR
Watchlist
Price: 4.64 CAD -3.53% Market Closed
Market Cap: 235.5m CAD

Relative Value

The Relative Value of one VOXR stock under the Base Case scenario is 3.72 CAD. Compared to the current market price of 4.64 CAD, Vox Royalty Corp is Overvalued by 20%.

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
3.72 CAD
Overvaluation 20%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
39
vs Industry
31
Median 3Y
12
Median 5Y
13.3
Industry
1.8
Forward
13.8
vs History
vs Industry
0
Median 3Y
-28
Median 5Y
-23.8
Industry
16.1
Forward
228.9
vs History
30
vs Industry
7
Median 3Y
27.4
Median 5Y
21.1
Industry
9.6
vs History
34
vs Industry
4
Median 3Y
28.9
Median 5Y
21.1
Industry
15.9
vs History
26
vs Industry
19
Median 3Y
2.9
Median 5Y
3.2
Industry
1.6
vs History
39
vs Industry
30
Median 3Y
11.3
Median 5Y
12.7
Industry
2.1
Forward
13.1
vs History
39
vs Industry
18
Median 3Y
14.6
Median 5Y
16.6
Industry
7.3
vs History
6
vs Industry
6
Median 3Y
27
Median 5Y
16.5
Industry
10.5
Forward
20.7
vs History
1
vs Industry
1
Median 3Y
65
Median 5Y
0
Industry
13.3
Forward
66.1
vs History
30
vs Industry
9
Median 3Y
24.8
Median 5Y
19.6
Industry
11
vs History
34
vs Industry
3
Median 3Y
28.7
Median 5Y
19.6
Industry
14.4
vs History
30
vs Industry
21
Median 3Y
2.7
Median 5Y
3.2
Industry
1.4

Multiples Across Competitors

VOXR Competitors Multiples
Vox Royalty Corp Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Vox Royalty Corp
TSX:VOXR
243.3m CAD 15.8 -97 39.9 286.9
ZA
Anglo American Platinum Ltd
JSE:AMS
196.5B Zac 0 0 0 0
ZA
Impala Platinum Holdings Ltd
JSE:IMP
114.9B Zac 0 0 0 0
ZA
Sibanye Stillwater Ltd
JSE:SSW
83.7B Zac 0 0 0 0
ZA
Northam Platinum Holdings Ltd
JSE:NPH
62B Zac 0 0 0 0
ZA
Royal Bafokeng Platinum Ltd
JSE:RBP
36.7B Zac 0 0 0 0
MX
Fresnillo PLC
LSE:FRES
9.9B GBP 3.8 94.9 -20.5 -34.3
MX
Industrias Penoles SAB de CV
BMV:PE&OLES
185.2B MXN 1.4 32.5 4.3 6.5
CY
Tharisa PLC
JSE:THA
5.2B Zac 0 0 0 0
RU
AK Alrosa PAO
MOEX:ALRS
351.3B RUB 1.4 16.6 5.5 10.9
CN
Sino-Platinum Metals Co Ltd
SSE:600459
11.8B CNY 0.2 20 16.8 16.8
P/E Multiple
Earnings Growth PEG
CA
Vox Royalty Corp
TSX:VOXR
Average P/E: 41
Negative Multiple: -97
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
94.9
67%
1.4
MX
I
Industrias Penoles SAB de CV
BMV:PE&OLES
32.5
113%
0.3
CY
T
Tharisa PLC
JSE:THA
Not Available
1%
N/A
RU
A
AK Alrosa PAO
MOEX:ALRS
16.6
N/A N/A
CN
Sino-Platinum Metals Co Ltd
SSE:600459
20
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Vox Royalty Corp
TSX:VOXR
Average EV/EBITDA: 16.6
39.9
86%
0.5
ZA
A
Anglo American Platinum Ltd
JSE:AMS
Not Available
28%
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
29%
N/A
ZA
R
Royal Bafokeng Platinum Ltd
JSE:RBP
Not Available
-5%
N/A
MX
Fresnillo PLC
LSE:FRES
Negative Multiple: -20.5
5%
N/A
MX
I
Industrias Penoles SAB de CV
BMV:PE&OLES
4.3
2%
2.2
CY
T
Tharisa PLC
JSE:THA
Not Available
5%
N/A
RU
A
AK Alrosa PAO
MOEX:ALRS
5.5
N/A N/A
CN
Sino-Platinum Metals Co Ltd
SSE:600459
16.8
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Vox Royalty Corp
TSX:VOXR
Average EV/EBIT: 80.3
286.9
N/A N/A
ZA
A
Anglo American Platinum Ltd
JSE:AMS
Not Available
12%
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
Negative Multiple: -34.3
11%
N/A
MX
I
Industrias Penoles SAB de CV
BMV:PE&OLES
6.5
1%
6.5
CY
T
Tharisa PLC
JSE:THA
Not Available
1%
N/A
RU
A
AK Alrosa PAO
MOEX:ALRS
10.9
N/A N/A
CN
Sino-Platinum Metals Co Ltd
SSE:600459
16.8
N/A N/A