Subscribe Now   -   Standard: only $299 per year   or   Premium: only $399 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
Calculated with the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
CVE:VMET CAD
OTCMKTS:VRMTF USD

Description

Versamet Royalties Corp are a royalty company looking for gold with one exploration property in Canada. They have a market capitalisation of ~C$843.73M which is a rise of roughly 124% over the last six months. As of 06/20/2025 they have ~C$54M debt and ~C$2.87M cash. They have 93M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.

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
Item Value Value Updated
MCap (FD): $375.99M $843.73M 09/12/2025
MCap (OS): $357.62M $802.21M 09/12/2025
Total Assets: $168.47M $165.95M 06/20/2025
Total Liabilities: $76.58M $75.43M 06/20/2025
Current Assets: $8.02M $7.90M 06/20/2025
Current Liabilities: $10.94M $10.78M 06/20/2025
Total Debt: $61.99M $53.88M 06/20/2025
Cash: $4.08M $2.87M 06/20/2025
Debt (Net): $57.91M $51.01M
Enterprise Value: $433.90M $894.73M 05/09/1998
Cash Flow: $0.00M $0.00M never
Cash Flow Multiple: 0.00 0.00 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 06/20/2025
Misc 06/20/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 467,000,000 93,367,338 09/12/2025
Shares (FD): 491,000,000 98,200,000 09/12/2025
Insider Ownership: n/a 80% 09/12/2025
Dividend (Annual): n/a n/a 09/12/2025
Company Type: Mostly Gold Mostly Gold never
Group: never
Production ETA: n/a n/a 06/20/2025
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 06/20/2025
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 06/20/2025
Development Phase: none none 06/20/2025
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
Cash Flow Multiple: none none 06/20/2025

Resource Data

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

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
Item Value Value Updated
Percentage Gold: n/a n/a n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): n/a n/a n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

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

L

A

U

S

I

B

L

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

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

L

A

U

S

I

B

L

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

Future Valuation (Cash Flow & Totals)

Login to view

Defaults

We use cookies on this website. By using this site, you agree that we may store and access cookies on your device. Find out more here.     ×