image
Basic Materials - Other Precious Metals - NASDAQ - CA
$ 3.27
3.15 %
$ 166 M
Market Cap
-81.75
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jul, 6, 2025.

The intrinsic value of one VOXR stock under the worst case scenario is HIDDEN Compared to the current market price of 3.27 USD, Vox Royalty Corp. is HIDDEN

This DCF valuation model was last updated on Jul, 6, 2025.

The intrinsic value of one VOXR stock under the base case scenario is HIDDEN Compared to the current market price of 3.27 USD, Vox Royalty Corp. is HIDDEN

This DCF valuation model was last updated on Jul, 6, 2025.

The intrinsic value of one VOXR stock under the best case scenario is HIDDEN Compared to the current market price of 3.27 USD, Vox Royalty Corp. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart VOXR

image
$3.8$3.8$3.6$3.6$3.4$3.4$3.2$3.2$3.0$3.0$2.8$2.8$2.6$2.6$2.4$2.4$2.2$2.215 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '2515 May15 MayJun '25Jun '2515 Jun15 JunJul '25Jul '25
FINANCIALS
11 M REVENUE
-10.26%
1.09 M OPERATING INCOME
-36.72%
-1.65 M NET INCOME
-1501.58%
5.46 M OPERATING CASH FLOW
1.70%
-3.16 M INVESTING CASH FLOW
41.89%
-2.87 M FINANCING CASH FLOW
-54.60%
2.9 M REVENUE
19.29%
-1.51 K OPERATING INCOME
-0.55%
-966 K NET INCOME
-798.12%
125 K OPERATING CASH FLOW
-94.06%
-502 INVESTING CASH FLOW
97.28%
-661 K FINANCING CASH FLOW
-11.18%
Balance Sheet Vox Royalty Corp.
image
Current Assets 12.1 M
Cash & Short-Term Investments 8.75 M
Receivables 2.9 M
Other Current Assets 477 K
Non-Current Assets 39.3 M
Long-Term Investments 0
PP&E 38 M
Other Non-Current Assets 1.27 M
17.04 %5.64 %73.93 %Total Assets$51.4m
Current Liabilities 2.89 M
Accounts Payable 118 K
Short-Term Debt 0
Other Current Liabilities 2.78 M
Non-Current Liabilities 5.43 M
Long-Term Debt 0
Other Non-Current Liabilities 5.43 M
33.36 %65.21 %Total Liabilities$8.3m
EFFICIENCY
Earnings Waterfall Vox Royalty Corp.
image
Revenue 11 M
Cost Of Revenue 163 K
Gross Profit 10.9 M
Operating Expenses 9.79 M
Operating Income 1.09 M
Other Expenses 2.74 M
Net Income -1.65 M
12m12m10m10m8m8m6m6m4m4m2m2m00(2m)(2m)11m(163k)11m(10m)1m(3m)(2m)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
98.52% GROSS MARGIN
98.52%
9.90% OPERATING MARGIN
9.90%
-14.93% NET MARGIN
-14.93%
-3.83% ROE
-3.83%
-3.21% ROA
-3.21%
-3.81% ROIC
-3.81%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Vox Royalty Corp.
image
2m2m00(2m)(2m)(4m)(4m)(6m)(6m)(8m)(8m)(10m)(10m)20192019202020202021202120222022202320232024202420252025
Net Income -1.65 M
Depreciation & Amortization 184 K
Capital Expenditures -3.67 M
Stock-Based Compensation 2.14 M
Change in Working Capital 745 K
Others 3.87 M
Free Cash Flow 1.79 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Vox Royalty Corp.
image
VOXR has no price targets from Wall Street.
4. DIVIDEND ANALYSIS
0.50% DIVIDEND YIELD
0.0125 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
0.05000.05000.04500.04500.04000.04000.03500.03500.03000.03000.02500.02500.02000.02000.01500.01500.01000.01000.00500.00500.00000.00000.0110.0120.01250.0110.0120.01250.0110.0120.010.040.010.050.0110.040.0120.0120222022202320232024202420252025
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 4
6. Ownership
Insider Ownership Vox Royalty Corp.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
Why Vox Royalty Corp. Is A Buy For Growth-Oriented Investors Vox Royalty offers a discounted entry into a high-growth, asset-light royalty model, with strong management alignment and a diversified portfolio in stable jurisdictions. Multiple near-term mine openings and a robust pipeline are set to drive double-digit revenue and cash flow growth, supported by record gold and copper prices. Despite premium EV/EBITDA multiples, Vox remains undervalued relative to its growth curve, with consensus price targets 40–60% above current levels. seekingalpha.com - 1 week ago
Vox Royalty Added to Russell 2000 and 3000 Index DENVER, COLORADO / ACCESS Newswire / June 30, 2025 / Vox Royalty Corp. (TSX: VOXR )(NASDAQ: VOXR ) ("Vox" or the "Company"), a returns focused mining royalty company, is pleased to announce that it has been added to the Russell 2000® and Russell 3000® index, effective at the start of trading on June 30, 2025. The annual reconstitution of the Russell US indexes captures the 4,000 largest US stocks as of April 30th, ranking them by total market capitalization. accessnewswire.com - 1 week ago
Vox Royalty Notes Development Decision at The Horseshoe Lights Project and Provides Western Australia Gold Market Update DENVER, COLORADO / ACCESS Newswire / June 23, 2025 / Vox Royalty Corp. (TSX: VOXR )(NASDAQ: VOXR ) ("Vox" or the "Company"), a returns focused mining royalty company, is pleased to provide an update on the Horseshoe Lights copper-gold project in Western Australia, from royalty operator, Horseshoe Metals Limited ("Horseshoe Metals"), and recent gold industry developments in Western Australia. Spencer Cole, Chief Investment Officer stated: "We're encouraged by the fast-tracking of the Horseshoe Lights gold stockpiles towards production through Melody Gold's toll treatment agreement. accessnewswire.com - 2 weeks ago
Vox Royalty Provides Development Updates Including Initial Construction Earthworks at the Sulphur Springs Copper Project in Australia DENVER, CO / ACCESS Newswire / June 5, 2025 / Vox Royalty Corp. ( TSX:VOXR ) ( NASDAQ:VOXR ) ("Vox" or the "Company"), a returns focused mining royalty company, is pleased to provide recent development updates from royalty operating partners, Silver Mines Limited ("Silver Mines"), Develop Global Limited ("Develop") and Catalyst Metals Ltd. ("Catalyst"). accessnewswire.com - 1 month ago
Receipt of Writ of Summons and Statement of Claim DENVER, CO / ACCESS Newswire / June 4, 2025 / Vox Royalty Corp. ( TSX:VOXR )( NASDAQ:VOXR ) ("Vox" or the "Company") reports that its wholly-owned subsidiary, Vox Royalty Australia Pty Ltd ("Vox Australia"), has been served with a Writ of Summons and Statement of Claim that has been commenced in the Supreme Court of Western Australia pursuant to which Vox Australia has been named as a second defendant. The plaintiff alleges, among other things, that the first defendant breached its obligations to the plaintiff in connection with the assignment of the Red Hill royalty to Vox Australia in September 2023 on the basis that the plaintiff had a right of first refusal. accessnewswire.com - 1 month ago
Vox Royalty Set to Join Russell 3000, Russell 2000 and Russell Microcap Indexes DENVER, COLORADO / ACCESS Newswire / May 27, 2025 / Vox Royalty Corp. (TSX:VOXR) (NASDAQ:VOXR) ("Vox" or the "Company"), a returns focused mining royalty company, is pleased to announce that, according to a preliminary list of additions posted on May 23, 2025, Vox is set to join the broad-market Russell 3000®, Russell 2000®, and the Russell Microcap® Indexes, at the conclusion of the 2025 Russell indexes annual reconstitution, effective after the U.S. market closes on June 27, 2025. Kyle Floyd, Chief Executive Officer of Vox, commented: "Joining the Russell 2000 ® , Russell 3000 ® and Russell Microcap ® indexes marks a significant achievement for Vox. accessnewswire.com - 1 month ago
Red Hill Gold Resource Upgrade, Mill Expansion Progress & Development Assumptions Reiterated DENVER, CO / ACCESS Newswire / May 22, 2025 / Vox Royalty Corp. (TSX:VOXR) (NASDAQ:VOXR) ("Vox" or the "Company"), a returns focused mining royalty company, is pleased to share a significant exploration and development update for the Red Hill gold project in Western Australia ("Red Hill") from its royalty operating partner, Northern Star Resources Limited ("Northern Star"), released on May 15, 2025. Vox holds a 4.0% gross revenue royalty over mining lease M27/57 at Red Hill. accessnewswire.com - 1 month ago
Vox Royalty Announces Q1 2025 Financial Results, Increases 2025 Revenue Guidance and Declares Quarterly Dividend DENVER, COLORADO / ACCESS Newswire / May 15, 2025 / Vox Royalty Corp. (TSX: VOXR )(NASDAQ: VOXR )("Vox" or the "Company"), a returns focused mining royalty company, is pleased to announce its operating and financial results for the first quarter ended March 31, 2025. All amounts in U.S. dollars unless otherwise indicated. accessnewswire.com - 1 month ago
Vox Royalty Acquires Cash-Flowing Kanmantoo Copper-Gold Royalty in South Australia DENVER, CO / ACCESS Newswire / May 15, 2025 / Vox Royalty Corp. (TSX:VOXR) (NASDAQ:VOXR) (" Vox " or the " Company "), a returns focused mining royalty company, is pleased to announce today that it has completed the acquisition of an immediately cash-flowing royalty over the producing Kanmantoo copper-gold mine in South Australia (the " Kanmantoo Royalty "), from a private company, for total cash consideration of $11.7 million. The transaction is fully financed by an initial drawdown of $11.7 million from Vox's credit facility with Bank of Montreal. accessnewswire.com - 1 month ago
Vox Announces Annual General Meeting Results DENVER, CO / ACCESS Newswire / May 8, 2025 / Vox Royalty Corp. (TSX:VOXR) (NASDAQ:VOXR) ("Vox" or the "Company"), a returns focused mining royalty company, is pleased to announce that each of the five individuals nominated for election as a director at the Company's annual general meeting of shareholders held today (the "Meeting") was elected. The detailed voting results are set out below: Nominee Votes For % For Votes Withheld % Withheld Kyle Floyd 13,873,331 69.564% 6,070,045 30.436% Rob Sckalor 19,909,161 99.828% 34,215 0.172% Shannon McCrae 16,263,443 81.548% 3,679,933 18.452% Alastair McIntyre 14,939,653 74.910% 5,003,723 25.090% Donovan Pollitt 14,381,572 72.112% 5,561,804 27.888% Shareholders also voted in favour of the appointment of Ernst & Young LLP as the auditor of the Company for the ensuing year and authorizing the directors to fix the auditor's remuneration. accessnewswire.com - 2 months ago
Vox Royalty Notes Inclusion of Hecla's Libby Exploration Project in Fast-41 Critical Minerals Dashboard DENVER, COLORADO / ACCESS Newswire / April 29, 2025 / Vox Royalty Corp. ( TSX:VOXR )( NASDAQ:VOXR ) ("Vox" or the "Company"), a returns focused mining royalty company, is pleased to note that on April 22, 2025, Vox's royalty operating partner, Hecla Mining Company ("Hecla") (NYSE:HL), announced that its Libby Exploration Project ("Libby Project"), over which Vox holds a US$0.20/ton production royalty, has been added to the Federal Permitting Improvement Steering Council's FAST-41 permitting dashboard. This inclusion, announced by the Trump Administration on April 18, 2025, recognizes the project's strategic importance in advancing domestic silver and copper production. accessnewswire.com - 2 months ago
Vox Royalty Notes Production and Development Milestones on Western Australia Gold Royalty Assets DENVER, COLORADO / ACCESS Newswire / April 22, 2025 / Vox Royalty Corp. (TSX: VOX R)(NASDAQ: VOXR ) ("Vox" or the "Company"), a returns focused mining royalty company, is pleased to provide recent production and development updates from royalty operating partners, Black Cat Syndicate Limited ("Black Cat"), Norwest Minerals Limited ("Norwest"), and Evolution Mining Limited ("Evolution"). Spencer Cole, Chief Investment Officer stated: "Momentum continues to build across our Western Australia gold royalties, with three operators delivering key milestones this past week. accessnewswire.com - 2 months ago
8. Profile Summary

Vox Royalty Corp. VOXR

image
COUNTRY CA
INDUSTRY Other Precious Metals
MARKET CAP $ 166 M
Dividend Yield 0.50%
Description 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.
Contact 66 Wellington Street West, Toronto, ON, M5K 1E6 https://www.voxroyalty.com
IPO Date Aug. 4, 2020
Employees 6
Officers Mr. Spencer Cole Chief Investment Officer Mr. Kyle Floyd Chief Executive Officer & Chairman Mr. Pascal Attard CA, CPA Chief Financial Officer & Secretary