Vox Royalty Corp
TSX:VOXR

Watchlist Manager
Vox Royalty Corp Logo
Vox Royalty Corp
TSX:VOXR
Watchlist
Price: 7.21 CAD 1.98% Market Closed
Market Cap: 492.2m CAD

Relative Value

The Relative Value of one VOXR stock under the Base Case scenario is 3.44 CAD. Compared to the current market price of 7.21 CAD, Vox Royalty Corp is Overvalued by 52%.

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
3.44 CAD
Overvaluation 52%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
36
vs Industry
31
Median 3Y
16.7
Median 5Y
20.4
Industry
2
Forward
22.5
vs History
vs Industry
0
Median 3Y
-118.5
Median 5Y
-46.4
Industry
18.8
Forward
256.1
vs History
23
vs Industry
7
Median 3Y
37.6
Median 5Y
31.3
Industry
10.9
vs History
66
vs Industry
4
Median 3Y
29.9
Median 5Y
27.3
Industry
18.2
vs History
12
vs Industry
19
Median 3Y
4.4
Median 5Y
4.9
Industry
2.1
vs History
34
vs Industry
30
Median 3Y
16.3
Median 5Y
21
Industry
2.5
Forward
23.2
vs History
30
vs Industry
18
Median 3Y
20.4
Median 5Y
31.2
Industry
8.3
vs History
4
vs Industry
6
Median 3Y
42.7
Median 5Y
34.3
Industry
12.3
Forward
37.2
vs History
4
vs Industry
1
Median 3Y
116.9
Median 5Y
48.6
Industry
14.9
Forward
258.2
vs History
20
vs Industry
9
Median 3Y
36.2
Median 5Y
29.4
Industry
12.2
vs History
25
vs Industry
3
Median 3Y
41.1
Median 5Y
36.7
Industry
16.4
vs History
30
vs Industry
21
Median 3Y
4
Median 5Y
4.3
Industry
1.9

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
492.2m CAD 29.3 -229.8 66.2 493.6
ZA
Anglo American Platinum Ltd
JSE:AMS
223.9B Zac 0 0 0 0
ZA
Impala Platinum Holdings Ltd
JSE:IMP
208.4B Zac 0 0 0 0
ZA
Sibanye Stillwater Ltd
JSE:SSW
167.4B Zac 0 0 0 0
ZA
Northam Platinum Holdings Ltd
JSE:NPH
126.3B Zac 0 0 0 0
ZA
Royal Bafokeng Platinum Ltd
JSE:RBP
36.7B Zac 0 0 0 0
MX
Fresnillo PLC
LSE:FRES
23.4B GBP 7.9 68.6 -31.2 -42.3
MX
Industrias Penoles SAB de CV
BMV:PE&OLES
345.8B MXN 2.5 20.9 7 9.5
CY
Tharisa PLC
JSE:THA
6.9B Zac 0 0 0 0
RU
AK Alrosa PAO
MOEX:ALRS
310B RUB 0.8 5 2.7 3.9
CN
Sino-Platinum Metals Co Ltd
SSE:600459
14.3B CNY 0.3 22.4 23.3 23.3
P/E Multiple
Earnings Growth PEG
CA
Vox Royalty Corp
TSX:VOXR
Average P/E: 29.2
Negative Multiple: -229.8
N/A N/A
ZA
A
Anglo American Platinum Ltd
JSE:AMS
Not Available
44%
N/A
ZA
I
Impala Platinum Holdings Ltd
JSE:IMP
Not Available
-36%
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
93%
N/A
ZA
R
Royal Bafokeng Platinum Ltd
JSE:RBP
Not Available
2%
N/A
MX
Fresnillo PLC
LSE:FRES
68.6
110%
0.6
MX
I
Industrias Penoles SAB de CV
BMV:PE&OLES
20.9
177%
0.1
CY
T
Tharisa PLC
JSE:THA
Not Available N/A N/A
RU
A
AK Alrosa PAO
MOEX:ALRS
5
N/A N/A
CN
Sino-Platinum Metals Co Ltd
SSE:600459
22.4
19%
1.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Vox Royalty Corp
TSX:VOXR
Average EV/EBITDA: 24.8
66.2
86%
0.8
ZA
A
Anglo American Platinum Ltd
JSE:AMS
Not Available
36%
N/A
ZA
I
Impala Platinum Holdings Ltd
JSE:IMP
Not Available
51%
N/A
ZA
S
Sibanye Stillwater Ltd
JSE:SSW
Not Available
40%
N/A
ZA
N
Northam Platinum Holdings Ltd
JSE:NPH
Not Available
59%
N/A
ZA
R
Royal Bafokeng Platinum Ltd
JSE:RBP
Not Available
-5%
N/A
MX
Fresnillo PLC
LSE:FRES
Negative Multiple: -31.2
23%
N/A
MX
I
Industrias Penoles SAB de CV
BMV:PE&OLES
7
19%
0.4
CY
T
Tharisa PLC
JSE:THA
Not Available
4%
N/A
RU
A
AK Alrosa PAO
MOEX:ALRS
2.7
N/A N/A
CN
Sino-Platinum Metals Co Ltd
SSE:600459
23.3
22%
1.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Vox Royalty Corp
TSX:VOXR
Average EV/EBIT: 132.6
493.6
N/A N/A
ZA
A
Anglo American Platinum Ltd
JSE:AMS
Not Available
24%
N/A
ZA
I
Impala Platinum Holdings Ltd
JSE:IMP
Not Available
132%
N/A
ZA
S
Sibanye Stillwater Ltd
JSE:SSW
Not Available
80%
N/A
ZA
N
Northam Platinum Holdings Ltd
JSE:NPH
Not Available
64%
N/A
ZA
R
Royal Bafokeng Platinum Ltd
JSE:RBP
Not Available
-10%
N/A
MX
Fresnillo PLC
LSE:FRES
Negative Multiple: -42.3
37%
N/A
MX
I
Industrias Penoles SAB de CV
BMV:PE&OLES
9.5
28%
0.3
CY
T
Tharisa PLC
JSE:THA
Not Available
0%
N/A
RU
A
AK Alrosa PAO
MOEX:ALRS
3.9
N/A N/A
CN
Sino-Platinum Metals Co Ltd
SSE:600459
23.3
N/A N/A