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
TSE:VMET CAD
NASDAQ:VMET 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$998.14M which is a rise of roughly 165% over the last nine months. As of 06/20/2025 they have ~C$55M debt and ~C$2.92M cash. They have 93M shares outstanding and trade on the Toronto Stock Exchange and the NASDAQ Stock 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
Item Value Value Updated
MCap (FD): $375.99M $998.14M 09/12/2025
MCap (OS): $357.62M $949.02M 09/12/2025
Total Assets: $168.47M $168.43M 06/20/2025
Total Liabilities: $76.58M $76.56M 06/20/2025
Current Assets: $8.02M $8.02M 06/20/2025
Current Liabilities: $10.94M $10.94M 06/20/2025
Total Debt: $61.99M $54.69M 06/20/2025
Cash: $4.08M $2.92M 06/20/2025
Debt (Net): $57.91M $51.77M
Enterprise Value: $433.90M $1,049.91M
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.     ×