Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

Versamet Royalties Corp

www: versamet.com   email: info@sandboxroyalties.com
Category: Royalty Company
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
CVE:VMET CAD

Description

Versamet Royalties Corp are a royalty company looking for gold with one exploration property in Canada. They have a market capitalisation of ~C$541.68M which is a rise of roughly 44% over the last two months. As of 06/20/2025 they have ~C$54M debt and ~C$2.9M cash. They have 467M shares outstanding and trade on the Canadian Venture Exchange.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 06/20/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $375.99M $541.68M 06/20/2025 $165.69M
MCap (OS): $357.62M $515.21M 06/20/2025 $157.59M
Total Assets: $168.47M $167.66M 06/20/2025 $-0.81M
Total Liabilities: $76.58M $76.21M 06/20/2025 $-0.37M
Current Assets: $8.02M $7.98M 06/20/2025 $-0.04M
Current Liabilities: $10.94M $10.89M 06/20/2025 $-0.05M
Total Debt: $61.99M $54.44M 06/20/2025 $-7.56M
Cash: $4.08M $2.90M 06/20/2025 $-1.18M
Debt (Net): $57.91M $51.53M $-6.37M
Enterprise Value: $433.90M $593.22M 10/18/1988 $159.31M
Cash Flow: $0.00M $0.00M never $0.00M
Cash Flow Multiple: 0.00 0.00 never 0.00
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: 06/20/2025 n/a
Misc 06/20/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 467,000,000 467,000,000 06/20/2025 0
Shares (FD): 491,000,000 491,000,000 06/20/2025 0
Insider Ownership: n/a 80% 06/20/2025 80%
Dividend (Annual): n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Group: never n/a
Production ETA: n/a n/a 06/20/2025 n/a
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 06/20/2025 0
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 06/20/2025 0
Development Phase: none none 06/20/2025 n/a
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 3
PG/Explorer: Good Project
 3
PG/Explorer: Good Project
 06/20/2025 0
Cash Flow Multiple: none none 06/20/2025 0.00

Resource Data

GOLD 06/20/2025
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 06/20/2025 0.00M
Measured & Indicated: n/a n/a 06/20/2025 0.00M
Inferred: n/a n/a 06/20/2025 0.00M
Reserves & Resources: n/a n/a never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 06/20/2025 0.00M
Measured & Indicated: n/a n/a 06/20/2025 0.00M
Inferred: n/a n/a 06/20/2025 0.00M
Reserves & Resources: n/a n/a never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 06/20/2025 $0.00
Extra Operating Cost: n/a n/a 06/20/2025 $0.00
Total: n/a n/a 06/20/2025 $0.00
Margin (Free Cash Flow): n/a $0.00
MCap / Production (AuEq): n/a n/a n/a
EV / Production (AuEq): n/a n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 06/20/2025 n/a
Open Pit (Avg): n/a n/a never n/a
Recovery Rate: n/a n/a 06/20/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 06/20/2025 0.00M
Annual Production: n/a n/a 06/20/2025 n/a
Cash Cost: n/a n/a 06/20/2025 n/a
Extra Operating Cost: n/a n/a 06/20/2025 n/a
SILVER 06/20/2025
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 06/20/2025 0.00M
Measured & Indicated: n/a n/a 06/20/2025 0.00M
Inferred: n/a n/a 06/20/2025 0.00M
Reserves & Resources: n/a n/a never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 06/20/2025 0.00M
Measured & Indicated: n/a n/a 06/20/2025 0.00M
Inferred: n/a n/a 06/20/2025 0.00M
Reserves & Resources: n/a n/a never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 06/20/2025 $0.00
Extra Operating Cost: n/a n/a 06/20/2025 $0.00
Total: n/a n/a 06/20/2025 $0.00
Margin (Free Cash Flow): n/a $0.00
MCap / Production (AgEq): n/a n/a n/a
EV / Production (AgEq): n/a n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 06/20/2025 n/a
Open Pit (Avg): n/a n/a never n/a
Recovery Rate: n/a n/a 06/20/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 06/20/2025 0.00M
Annual Production: n/a n/a 06/20/2025 n/a
Cash Cost: n/a n/a 06/20/2025 n/a
Extra Operating Cost: n/a n/a 06/20/2025 n/a

Property

Last Analysis Data  (06/20/2025)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu
Exp 27 Royalty Properties
100
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu
Exp 27 Royalty Properties
100

Profitability (by resource)

Proven &
Probable		 06/20/2025
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.00M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: n/a n/a n/a $0.00M
Max Profit / Current MCap: n/a n/a n/a 0.000
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: n/a n/a n/a $0.00
Total Free Profit Per Share: n/a n/a n/a $0.00
FD MCap / Gold Eq.: n/a n/a n/a $0.00
FD MCap / Silver Eq.: n/a n/a n/a $0.00
FD MCap / Per Metal
as % Spot Price:		 n/a n/a n/a 0.00%
EV / Gold Eq.: n/a n/a n/a $0.00
EV / Silver Eq.: n/a n/a n/a $0.00
EV / Per Metal
as % Spot Price:		 n/a n/a n/a 0.00%
Measured &
Indicated		 06/20/2025
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.00M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: n/a n/a n/a $0.00M
Max Profit / Current MCap: n/a n/a n/a 0.000
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: n/a n/a n/a $0.00
Total Free Profit Per Share: n/a n/a n/a $0.00
FD MCap / Gold Eq.: n/a n/a n/a $0.00
FD MCap / Silver Eq.: n/a n/a n/a $0.00
FD MCap / Per Metal
as % Spot Price:		 n/a n/a n/a 0.00%
EV / Gold Eq.: n/a n/a n/a $0.00
EV / Silver Eq.: n/a n/a n/a $0.00
EV / Per Metal
as % Spot Price:		 n/a n/a n/a 0.00%

Reserves &
Resources		 06/20/2025
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.00M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: n/a n/a n/a $0.00M
Max Profit / Current MCap: n/a n/a n/a 0.000
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: n/a n/a n/a $0.00
Total Free Profit Per Share: n/a n/a n/a $0.00
FD MCap / Gold Eq.: n/a n/a n/a $0.00
FD MCap / Silver Eq.: n/a n/a n/a $0.00
FD MCap / Per Metal
as % Spot Price:		 n/a n/a n/a 0.00%
EV / Gold Eq.: n/a n/a n/a $0.00
EV / Silver Eq.: n/a n/a n/a $0.00
EV / Per Metal
as % Spot Price:		 n/a n/a n/a 0.00%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults