EN DE

Vault Minerals Limited (VAU) Fair Value & Analysis

Basic Materials · AU · Market cap A$5.1B

VM Vault Minerals Limited VAU · AU
PriceA$5.84
Fair ValueA$3.92
Upside-32.9%
Quality52/100
Watch Vault Minerals Limited for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 5.3% net margin
Low debt · generates free cash flow
1.44% dividend yield
Ranks above peers (11/15)
Moderate moat 51/100
Evidence: High Range A$2.83 – A$4.67 Share as image

Fair value as of: Jul 13, 2026

From 24 valuation models · updated 27 days ago

Share price +21.2% over the past month.

A solid business, but screening 33% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (A$4.67). The favourable scenario is already priced in.
  • Solid but not exceptional quality (52/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

A$6.20 A$0.8334 Fair Value A$3.92 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 13, 2026.

How to read this chart

60‑month range A$0.8334 – A$6.20 · fair‑value band A$2.83 – A$4.67 · the A$5.84 price screens above the A$3.92 fair value. Dashed = 300-day average. As of Jul 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Vault Minerals Limited (VAU) currently trades at A$5.84, while our model-based Fair Value estimate is A$3.92, implying the stock looks roughly 32.9% overvalued today. The Quality Score stands at 52/100 (solid quality), in the Basic Materials sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Vault Minerals Limited generated revenue of A$1.6B at a net margin of 5.3%. Revenue grew 20.4% year over year. It earns a return on equity of 4.3%. The balance sheet holds a net cash position of A$576M. Fundamentals as of Jul 13, 2026

Our scenario range runs from A$2.83 (bear case) to A$4.67 (bull case); at A$5.84, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 6% below its 52-week high and 153% above its 52-week low, currently above its 200-day average. For context, the median of 10 Basic Materials peers we cover trades at 16% fair-value upside, at -33%, VAU screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF A$4.11 A$7.23 A$12.25 80
Rev-Margin DCF A$3.07 A$4.73 A$8.23 74
ROIC Compounder A$3.34 A$4.64 A$5.54 72
All 24 models by family
DCF Models
FCF DCF A$4.33 A$6.31 A$12.50 38
Owner Earnings A$4.78 A$9.80 A$19.95 31
5Y Revenue Exit A$2.85 A$4.21 A$7.04 39
5Y EBITDA Exit A$5.05 A$8.65 A$15.71 41
5Y P/E Exit A$3.86 A$7.63 A$12.73 38
10Y Revenue Exit A$3.27 A$5.81 A$7.25 36
10Y EBITDA Exit A$4.90 A$10.42 A$20.17 37
10Y P/E Exit A$4.05 A$7.93 A$14.23 35
Earnings-Based
Graham-Dodd A$1.56 A$10.86 A$15.24 54
Lynch FV A$5.61 A$8.02 A$10.42 50
PEG = 1.0 A$5.61 A$8.02 A$10.42 46
EPV A$2.67 A$2.99 A$3.27 59
Multiples
P/E Multiple A$2.92 A$3.89 A$4.87 63
P/S Multiple A$1.56 A$2.08 A$2.60 58
P/B Multiple A$2.92 A$3.89 A$4.87 55
EV/EBIT A$3.42 A$4.35 A$5.27 53
EV/EBITDA A$5.18 A$6.69 A$8.20 54
EV/Revenue A$2.11 A$2.73 A$3.35 43
Asset-Based
NCAV (Graham) A$0.9700 A$1.29 A$1.93 50
Growth DCF
Growth DCF A$4.11 A$7.23 A$12.25 80
Rev-Margin DCF A$3.07 A$4.73 A$8.23 74
Economic Profit
Residual Income A$1.76 A$2.04 A$4.03 61
ROIC Compounder A$3.34 A$4.64 A$5.54 72
Growth Earnings
Growth-Adj P/E A$6.90 A$9.86 A$12.82 68

Widest divergence: Growth Earnings (A$9.86) versus Asset-Based (A$1.29). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) A$1.6B
Revenue growth (YoY) +20.4%
Net margin 5.3%
Return on equity 4.3%
Free cash flow A$239M FY2025
P/E ratio 51.8
More key figures
Operating margin 24.1%
EPS (TTM) A$0.0800
Dividend yield 1.7%
EPS growth (YoY) +119%
Net cash A$576M FY2025

Figures from reported company fundamentals · as of Jul 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 52/100

Of which business quality 59 · Market factors (momentum, volatility) 67

Profitability 49
Margins and returns on capital today
Quality Growth 100
Are margins and returns improving?
Cashflow 72
Earnings quality: real cash, not paper profit
Fin. Strength 98
Balance sheet, leverage, solvency risk
Investment 0
Disciplined investing over empire-building
Low Volatility 31
Calm price path (market factor)
Momentum 75
Price trend over the last 3–12 months (market factor)
52W Momentum 95
Distance to the 52-week high (market factor)
Net Issuance 0
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Vault Minerals Limited engages in the exploration, mine development, mine operations and the sale of gold and gold/copper concentrate in Australia and Canada.

Full company description

Vault Minerals Limited engages in the exploration, mine development, mine operations and the sale of gold and gold/copper concentrate in Australia and Canada. The company operates through Leonora Operations (King of the Hills and Darlot operations), Mount Monger Operation, Deflector Region (Deflector and Rothsay operations), and Sugar Zone Operation segments. The company was formerly known as Red 5 Limited and changed its name to Vault Minerals Limited in September 2024. Vault Minerals Limited was incorporated in 1995 and is based in South Perth, Australia.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Vault Minerals Limited reported revenue of A$1.4B in FY2025 versus A$190M in FY2021, a compound +65.8%/yr. Reported net income was A$237M in FY2025.

Growth Quality 76/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
A$1.4B
Latest YoY
+131.0%
Avg. growth/yr (3Y)
+106.4%
Avg. growth/yr (5Y)
+46.0%
Avg. growth/yr (28Y)
+45.2%
Revenue +65.8%/yr
FY21 A$190M
FY22 A$163M
FY23 A$423M
FY24 A$620M
FY25 A$1.4B
Net income
FY21 −A$42.9M
FY22 −A$28.5M
FY23 −A$8.7M
FY24 −A$5.4M
FY25 A$237M

VAU screens 33% overvalued. Compare with Newmont Corporation →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Vault Minerals Limited Fair Value". https://www.fairvalue-calculator.com/stock/VAU

Earlier news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Gold · 259 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 52 · Above median
Fair Value upside −33% · Above median
Return on equity (TTM) 4% · Above median
Return on assets 10% · Above median
Net margin (TTM) 5% · Above median
Operating margin (TTM) 24% · Below median
Revenue growth 20% · Below median
Dividend yield (TTM) 1.4% · Above median

Valuation Multiples vs Gold median · lower = cheaper

P/E (TTM) 61.1× · Pricier than 75% of peers
P/B 1.79× · Cheaper than median
P/S (TTM) 2.28× · Cheaper than median
P/FCF 14.9× · Pricier than median
EV/EBITDA 4.4× · Cheaper than median
PEG 1.00× · Cheaper than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 0
FUTURE 100 · sector 100
PAST 17 · sector 0
HEALTH 100 · sector 98
DIVIDEND 29 · sector 24

VALUE 0: the price sits above our fair-value range.

Insider activity: 40/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Gold stocks, each showing price versus our Fair Value estimate (as of Jul 13, 2026).

Stock Price Fair Value vs Fair Value
Newmont Corporation NEMCL $112.00 $132.73 +19%
Zijin Mining Group 601899 ¥28.36 ¥30.58 +8%
Agnico Eagle Mines Limited AEM C$191.93 C$154.33 -20%
Barrick Mining Corporation B $34.93 $50.66 +45%
Wheaton Precious Metals Corp WPM C$152.57 C$52.47 -66%
Franco-Nevada Corporation FNV C$284.75 C$97.76 -66%
AngloGold Ashanti plc AU $76.35 $88.63 +16%
Gold Fields Limited GFI $33.33 $59.06 +77%
Kinross Gold Corporation KGC $22.57 $34.62 +53%
Northern Star Resources Limited NST A$20.48 A$15.98 -22%

Compare Vault Minerals Limited with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Basic Materials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Vault Minerals Limited (VAU) overvalued or undervalued?
As of Jul 13, 2026, our model estimates a fair value of A$3.92 versus a price of A$5.84, about −33% (overvalued).
What is the fair value of VAU?
Our model-based fair value for Vault Minerals Limited is A$3.92 (as of Jul 13, 2026), built from audited fundamentals. The current price is A$5.84.
What is the quality score of VAU?
Vault Minerals Limited has a Quality Score of 52/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Vault Minerals Limited (VAU)?
Vault Minerals Limited reported trailing-twelve-month revenue of about A$1.6B (latest available figure, as of Jul 13, 2026).
What is the net profit margin of VAU?
The net profit margin of Vault Minerals Limited is about 5.3%, meaning it keeps roughly 5.3% of revenue as net income. Based on the latest reported figures.
Does Vault Minerals Limited pay a dividend?
Vault Minerals Limited currently shows a dividend yield of about 1.65% relative to its recent price (as of Jul 13, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Vault Minerals Limited and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.