Symbols / VMET Stock $11.17 -8.96% Versamet Royalties Corporation

Basic Materials • Other Precious Metals & Mining • Canada • NCM
VMET (Stock) Chart
O: — H: — L: — C: — V: —
SMA 20: — SMA 50: — SMA 200: —
Stock Fundamentals
Scroll to Statements
Index EQUITY
Sector Basic Materials
Industry Other Precious Metals & Mining
CEO Mr. Dan O'Flaherty
Exch · Country NCM · Canada
Market Cap 1.21B
Enterprise Value 1.35B
Income 20.33M
Sales 34.76M
FCF (ttm) -145.82M
Book/sh 2.50
Cash/sh 0.04
Employees —
Insider 10d —
IPO Mar 02, 2026
Div forward ($/yr)
Div TTM ($/yr)
Dividend Yield
Ex-Div Date
5Y Avg Yield
Yield vs 5Y Avg
Payout 0.00%
P/E 53.19
Forward P/E —
PEG —
P/S 34.89
P/B 4.46
P/C —
EV/EBITDA 29.98
EV/Sales 38.76
Quick Ratio 0.73
Current Ratio 0.74
Debt/Eq 73.09
LT Debt/Eq —
EPS (ttm) 0.21
EPS next Y —
EPS Growth —
Revenue Growth 4.65%
EPS Gr Q/Q —
Rev Gr Q/Q —
Earnings (next) —
Earnings (prior) —
ROA 7.47%
ROE 9.13%
ROIC —
Gross Margin 56.54%
Oper. Margin 135.58%
Profit Margin 58.49%
Shs Outstand 108.59M
Shs Float 34.20M
Insider Own 66.74%
Instit Own 4.85%
Short Float 0.35%
Short Ratio 0.75
Short Interest 159.78K
52W High 15.00
vs 52W High -25.53%
52W Low 9.10
vs 52W Low 22.75%
Beta —
Impl. Vol. —
Rel Volume 1.21
Avg Volume 190.74K
Volume 231.29K
Target (mean) —
Tgt Median —
Tgt Low —
Tgt High —
# Analysts —
Recom None
Prev Close $12.27
Price $11.17
Change -8.96%
About

Versamet Royalties Corporation operates as metals royalty and streaming company, engages in the acquiring and managing royalties, streams, and other similar interests on metals and mining operations and projects in Peru, the United States, Africa, and Canada. It explores for silver, gold, copper, graphite, lead, uranium, zinc, and molybdenum metals. Versamet Royalties Corporation was formerly known as Sandbox Royalties Corp. and changed its name to Versamet Royalties Corporation in June 2024. The company was incorporated in 2011 and is based in Vancouver, Canada.

Valuation Models

Price estimates from analyst targets and simple models.

1. Analyst consensus
—
Mean price target
2. Current target
$11.17
Latest analyst target
3. DCF / Fair value
$-24.17
Simplified: (Free Cash Flow ÷ Shares) × 18 (P/FCF multiple). Not a …
Ratings
Current target
$11.17
Low
—
High
—
Mean
—
Insider Transactions
Filed Date Insider Relationship Transaction Shares Price Value SEC
2026-05-05 Smith (Gregory D) Director of Issuer — 3,500 $11.02 $38,556
2026-04-29 Jones (Paul Vernon) Senior Officer of Issuer — 3,200 $11.44 $36,598
2026-04-28 O Flaherty (Daniel) Director of Issuer — 400,000 $12.56 $5,022,400
2026-04-28 O Flaherty (Daniel) Director of Issuer — 133,333 $12.56 $1,674,129
2026-04-14 Presa (Juan Martin) Director of Issuer — 10,000 — —
2026-04-13 O Flaherty (Daniel) Director of Issuer — 6,000 $11.69 $70,128
2026-03-13 Presa (Juan Martin) Director of Issuer — 0 — —
2026-03-04 Airo (Diego Francisco) Senior Officer of Issuer — 0 — —
2026-03-04 Jones (Paul Vernon) Senior Officer of Issuer — 0 — —
2026-02-19 Smith (Gregory D) Director of Issuer — 1,000 $9.82 $9,825
Financials
Statement View
Amounts in millions (2 decimals, no suffix) • EPS per share (2 decimals) • Trend = period evolution • YoY Growth = previous period %
Line Item Trend 2025-12-31 2024-12-31 2023-12-31
Total Revenue
34.76
+189.07%
12.03
+283.00%
3.14
Operating Revenue
34.76
+189.07%
12.03
+283.00%
3.14
Cost Of Revenue
21.28
+96.48%
10.83
+371.53%
2.30
Reconciled Cost Of Revenue
21.28
+96.48%
10.83
+371.53%
2.30
Gross Profit
13.48
+1029.76%
1.19
+41.61%
0.84
Operating Expense
7.64
+38.26%
5.53
+60.35%
3.45
Research And Development
0.15
+197.96%
0.05
—
Selling General And Administration
7.49
+36.83%
5.48
+60.50%
3.41
General And Administrative Expense
7.49
+36.83%
5.48
+60.50%
3.41
Salaries And Wages
5.84
+27.48%
4.58
+81.42%
2.53
Other Gand A
1.65
+84.69%
0.90
+0.93%
0.89
Other Operating Expenses
—
0.05
+45.64%
0.03
Total Expenses
28.92
+76.81%
16.36
+184.81%
5.74
Operating Income
5.84
+234.73%
-4.33
-66.41%
-2.60
Total Operating Income As Reported
38.76
+2714.81%
1.38
+735.58%
-0.22
EBITDA
47.94
+1251.21%
3.55
+773.47%
0.41
Normalized EBITDA
12.28
+467.50%
-3.34
-110.08%
-1.59
Reconciled Depreciation
6.18
+632.74%
0.84
-6.39%
0.90
EBIT
41.76
+1443.96%
2.71
+647.20%
-0.49
Total Unusual Items
35.66
+417.55%
6.89
+245.01%
2.00
Total Unusual Items Excluding Goodwill
35.66
+417.55%
6.89
+245.01%
2.00
Special Income Charges
0.00
+100.00%
-8.35
-241.13%
-2.45
Impairment Of Capital Assets
0.00
-100.00%
8.35
+308.07%
2.05
Write Off
—
0.00
-100.00%
0.40
Net Income
20.33
+930.56%
-2.45
+21.64%
-3.12
Pretax Income
29.60
+3486.96%
-0.87
+65.11%
-2.50
Net Non Operating Interest Income Expense
-11.89
-246.69%
-3.43
-80.76%
-1.90
Interest Expense Non Operating
12.16
+239.82%
3.58
+78.01%
2.01
Net Interest Income
-11.89
-246.69%
-3.43
-80.76%
-1.90
Interest Expense
12.16
+239.82%
3.58
+78.01%
2.01
Interest Income Non Operating
0.27
+80.41%
0.15
+31.58%
0.11
Interest Income
0.27
+80.41%
0.15
+31.58%
0.11
Other Income Expense
35.66
+417.55%
6.89
+245.01%
2.00
Gain On Sale Of Security
35.66
+133.98%
15.24
+242.87%
4.44
Tax Provision
9.27
+488.95%
1.57
+154.19%
0.62
Tax Rate For Calcs
0.00
+108.77%
0.00
-62.50%
0.00
Tax Effect Of Unusual Items
11.17
+980.48%
1.03
+29.38%
0.80
Net Income Including Noncontrolling Interests
20.33
+930.56%
-2.45
+21.64%
-3.12
Net Income From Continuing Operation Net Minority Interest
20.33
+930.56%
-2.45
+21.64%
-3.12
Net Income From Continuing And Discontinued Operation
20.33
+930.56%
-2.45
+21.64%
-3.12
Net Income Continuous Operations
20.33
+930.56%
-2.45
+21.64%
-3.12
Normalized Income
-4.16
+49.90%
-8.30
-92.13%
-4.32
Net Income Common Stockholders
20.33
+930.56%
-2.45
+21.64%
-3.12
Diluted EPS
0.21
+896.42%
-0.03
+21.65%
-0.03
Basic EPS
0.22
+934.34%
-0.03
+21.65%
-0.03
Basic Average Shares
92.77
-0.07%
92.84
+0.00%
92.84
Diluted Average Shares
95.51
+2.87%
92.84
+0.00%
92.84
Diluted NI Availto Com Stockholders
20.33
+930.56%
-2.45
+21.64%
-3.12
Line Item Trend 2025-12-31 2024-12-31 2023-12-31 2022-12-31
Total Assets
418.01
+81.55%
230.25
+45.97%
157.74
+99.14%
79.21
Current Assets
24.22
+156.12%
9.46
-26.29%
12.83
+81.26%
7.08
Cash Cash Equivalents And Short Term Investments
3.71
+158.98%
1.43
-78.71%
6.72
+64.53%
4.08
Cash And Cash Equivalents
3.71
+158.98%
1.43
-78.71%
6.72
+64.53%
4.08
Receivables
9.63
+2509.49%
0.37
-12.45%
0.42
-85.88%
2.99
Accounts Receivable
9.63
+2509.49%
0.37
-12.45%
0.42
-45.38%
0.77
Other Current Assets
10.88
+42.14%
7.66
+34.64%
5.69
+78105.86%
0.01
Total Non Current Assets
393.79
+78.35%
220.79
+52.36%
144.91
+100.89%
72.13
Net PPE
391.53
+77.92%
220.06
+53.62%
143.25
+102.95%
70.58
Gross PPE
410.56
+76.27%
232.91
+58.55%
146.91
+108.13%
70.58
Accumulated Depreciation
-19.03
-48.07%
-12.85
-251.40%
-3.66
—
Investments And Advances
1.01
+38.49%
0.73
-56.09%
1.66
+7.14%
1.55
Non Current Deferred Assets
1.25
0.00
—
—
Total Liabilities Net Minority Interest
184.05
+872.68%
18.92
-56.96%
43.97
+184.26%
15.47
Current Liabilities
32.88
+95.10%
16.85
+2.27%
16.48
+84.28%
8.94
Payables And Accrued Expenses
2.88
+133.41%
1.23
+445.52%
0.23
+101.92%
0.11
Payables
2.88
+133.41%
1.23
+445.52%
0.23
+101.92%
0.11
Accounts Payable
2.88
+133.41%
1.23
+445.52%
0.23
+101.92%
0.11
Current Debt And Capital Lease Obligation
30.00
+143.23%
12.33
-1.86%
12.57
+42.33%
8.83
Current Debt
—
12.33
-1.86%
12.57
+42.33%
8.83
Other Current Borrowings
—
12.33
-1.86%
12.57
+42.33%
8.83
Other Current Liabilities
—
3.29
-10.85%
3.68
—
Total Non Current Liabilities Net Minority Interest
151.17
+7203.00%
2.07
-92.47%
27.49
+321.26%
6.53
Long Term Debt And Capital Lease Obligation
141.00
+23090.79%
0.61
-97.76%
27.09
+329.17%
6.31
Long Term Debt
141.00
+23090.79%
0.61
-97.76%
27.09
+329.17%
6.31
Non Current Deferred Liabilities
10.17
+595.76%
1.46
+267.91%
0.40
+86.61%
0.21
Non Current Deferred Taxes Liabilities
10.17
+595.76%
1.46
+267.91%
0.40
+86.61%
0.21
Stockholders Equity
233.96
+10.71%
211.33
+85.75%
113.77
+78.48%
63.74
Common Stock Equity
233.96
+10.71%
211.33
+85.75%
113.77
+78.48%
63.74
Capital Stock
217.43
+0.77%
215.76
+82.40%
118.29
+77.00%
66.83
Common Stock
217.43
+0.77%
215.76
+82.40%
118.29
+77.00%
66.83
Share Issued
93.41
+0.62%
92.84
+0.00%
92.84
+0.00%
92.84
Ordinary Shares Number
93.41
+0.62%
92.84
+0.00%
92.84
+0.00%
92.84
Retained Earnings
12.37
+255.20%
-7.97
-44.34%
-5.52
-130.43%
-2.40
Gains Losses Not Affecting Retained Earnings
-0.98
+19.93%
-1.23
+13.57%
-1.42
+4.71%
-1.49
Other Equity Adjustments
-0.98
+19.93%
-1.23
+13.57%
-1.42
+4.71%
-1.49
Total Equity Gross Minority Interest
233.96
+10.71%
211.33
+85.75%
113.77
+78.48%
63.74
Total Capitalization
374.96
+76.92%
211.94
+50.45%
140.86
+101.07%
70.06
Working Capital
-8.66
-17.10%
-7.40
-102.61%
-3.65
-95.73%
-1.87
Invested Capital
374.96
+67.19%
224.27
+46.17%
153.43
+94.50%
78.89
Total Debt
171.00
+1221.28%
12.94
-67.37%
39.66
+161.91%
15.14
Net Debt
137.29
+1092.72%
11.51
-65.05%
32.94
+197.87%
11.06
Net Tangible Assets
233.96
+10.71%
211.33
+85.75%
113.77
+78.48%
63.74
Tangible Book Value
233.96
+10.71%
211.33
+85.75%
113.77
+78.48%
63.74
Notes Receivable
—
0.00
0.00
-100.00%
2.21
Other Equity Interest
5.15
+8.08%
4.76
+96.45%
2.43
+202.75%
0.80
Line Item Trend 2025-12-31 2024-12-31 2023-12-31
Operating Cash Flow
16.95
+129.08%
7.40
+1090.62%
0.62
Cash Flow From Continuing Operating Activities
16.95
+129.08%
7.40
+1090.62%
0.62
Net Income From Continuing Operations
20.33
+930.56%
-2.45
+21.64%
-3.12
Depreciation Amortization Depletion
6.18
+632.74%
0.84
-6.39%
0.90
Other Non Cash Items
11.89
+246.69%
3.43
+80.76%
1.90
Stock Based Compensation
1.67
-34.74%
2.56
+57.91%
1.62
Asset Impairment Charge
0.00
-100.00%
8.35
+241.13%
2.45
Deferred Tax
9.27
+488.95%
1.57
+154.19%
0.62
Deferred Income Tax
9.27
+488.95%
1.57
+154.19%
0.62
Operating Gains Losses
8.82
+29.79%
6.79
+351.95%
1.50
Gain Loss On Investment Securities
-3.29
-721.25%
-0.40
-10937.17%
0.00
Unrealized Gain Loss On Investment Securities
-32.92
-134.15%
-14.06
-190.80%
-4.83
Net Foreign Currency Exchange Gain Loss
0.52
+165.54%
-0.80
-308.77%
0.38
Gain Loss On Sale Of PPE
11.58
+44.89%
7.99
+615.27%
1.12
Change In Working Capital
-7.74
-1003.15%
0.86
+3817.54%
0.02
Change In Receivables
—
0.08
+179.72%
-0.10
Change In Payables And Accrued Expense
—
0.78
+567.31%
0.12
Change In Other Working Capital
-7.74
-1003.15%
0.86
—
Investing Cash Flow
-159.46
-16779.60%
0.96
+101.59%
-60.31
Cash Flow From Continuing Investing Activities
-159.46
-16779.60%
0.96
+101.59%
-60.31
Net Investment Purchase And Sale
0.00
-100.00%
1.03
0.00
Sale Of Investment
0.00
-100.00%
1.03
0.00
Net Business Purchase And Sale
-159.46
-209711.84%
-0.08
+99.88%
-62.53
Purchase Of Business
-159.46
-209711.84%
-0.08
+99.88%
-62.53
Net Other Investing Changes
—
—
2.22
Financing Cash Flow
144.84
+1173.50%
-13.49
-121.69%
62.19
Cash Flow From Continuing Financing Activities
144.84
+1173.50%
-13.49
-121.69%
62.19
Net Issuance Payments Of Debt
153.61
+908.47%
-19.00
-154.68%
34.75
Issuance Of Debt
181.00
0.00
-100.00%
41.08
Repayment Of Debt
-27.39
-44.16%
-19.00
-200.15%
-6.33
Long Term Debt Issuance
181.00
0.00
-100.00%
41.08
Long Term Debt Payments
-27.39
-44.16%
-19.00
-200.15%
-6.33
Net Long Term Debt Issuance
153.61
+908.47%
-19.00
-154.68%
34.75
Net Common Stock Issuance
0.00
-100.00%
7.50
-72.71%
27.46
Cash Dividends Paid
0.00
0.00
0.00
Changes In Cash
2.33
+145.24%
-5.14
-305.16%
2.50
Effect Of Exchange Rate Changes
-0.05
+66.67%
-0.15
-214.57%
0.13
Beginning Cash Position
1.43
-78.71%
6.72
+64.53%
4.08
End Cash Position
3.71
+158.98%
1.43
-78.71%
6.72
Free Cash Flow
16.95
+129.08%
7.40
+1090.62%
0.62
Common Stock Issuance
0.00
-100.00%
7.50
-72.71%
27.46
Depletion
6.18
+632.74%
0.84
-6.39%
0.90
Interest Paid CFF
-8.77
-341.52%
-1.99
-13047.62%
-0.02
Issuance Of Capital Stock
0.00
-100.00%
7.50
-72.71%
27.46
Taxes Refund Paid
-0.56
-9.82%
-0.51
-17.07%
-0.43
SEC Filings

No SEC filings found for this symbol (may be non-US or ticker not in SEC index).

Trades
Date User Broker Pattern Type Position Size Entry Price Trade P&L Status
Posts
Published Title Author Category