Voyager Digital Valuation

Is VOYG undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

2/6

Valuation Score 2/6

Below Fair Value
Significantly Below Fair Value
Price-To-Book vs Peers
Price-To-Book vs Industry
Price-To-Book vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of VOYG when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: Insufficient data to calculate VOYG's fair value for valuation analysis.

Significantly Below Fair Value: Insufficient data to calculate VOYG's fair value for valuation analysis.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for VOYG?

Key metric: Cannot determine the most optimal metric to value VOYG stock.

The above table shows the Price to Book ratio for VOYG. This is calculated by dividing VOYG's market cap by their current book value.
What is VOYG's PB Ratio?
PB Ratio	0.2x
Book	US$257.78m
Market Cap	US$49.65m

VOYG key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	n/a
Enterprise Value/EBITDA	n/a
PEG Ratio	n/a

Price to Book Ratio vs Peers

How does VOYG's PB Ratio compare to its peers?

The above table shows the PB ratio for VOYG vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PB	Estimated Growth	Market Cap
Peer Average	1.8x
FRNT FRNT Financial	3.9x	n/a	CA$18.3m
WNDR WonderFi Technologies	1.7x	n/a	CA$194.0m
WED Westaim	0.9x	n/a	CA$647.3m
WCM.A Wilmington Capital Management	0.8x	n/a	CA$33.0m
VOYG Voyager Digital	0.2x	133.9%	CA$63.9m

Price-To-Book vs Peers: VOYG is good value based on its Price-To-Book Ratio (0.2x) compared to the peer average (2.6x).

Price to Book Ratio vs Industry

How does VOYG's PB Ratio compare vs other companies in the CA Capital Markets Industry?

14 Companies	Price / Book	Estimated Growth	Market Cap
MNX Manitex Capital	0.1x	n/a	US$615.82k
JPEG Pioneer Media Holdings	0.1x	n/a	US$605.60k
PLRB Pluribus Technologies	0.03x	n/a	US$329.91k
CAC.P Cinaport Acquisition III	0.1x	n/a	US$127.05k

14 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Book vs Industry: VOYG is good value based on its Price-To-Book Ratio (0.2x) compared to the Canadian Capital Markets industry average (1.1x)

Price to Book Ratio vs Fair Ratio

What is VOYG's PB Ratio compared to its Fair PB Ratio? This is the expected PB Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

VOYG PB Ratio vs Fair Ratio.
Fair Ratio
Current PB Ratio	0.2x
Fair PB Ratio	n/a

Price-To-Book vs Fair Ratio: Insufficient data to calculate VOYG's Price-To-Book Fair Ratio for valuation analysis.

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

Analyst Forecast: Insufficient data to show price forecast.

Discover undervalued companies

Company Analysis and Financial Data Status

Data	Last Updated (UTC time)
Company Analysis	2022/08/16 19:49
End of Day Share Price	2022/07/05 00:00
Earnings	2022/03/31
Annual Earnings	2021/06/30

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

Package	Data	Timeframe	Example US Source ^*
Company Financials	10 years	Income statement Cash flow statement Balance sheet	SEC Form 10-K SEC Form 10-Q
Analyst Consensus Estimates	+3 years	Forecast financials Analyst price targets	Analyst Research Reports Blue Matrix
Market Prices	30 years	Stock prices Dividends, Splits and Actions	ICE Market Data SEC Form S-1
Ownership	10 years	Top shareholders Insider trading	SEC Form 4 SEC Form 13D
Management	10 years	Leadership team Board of directors	SEC Form 10-K SEC Form DEF 14A
Key Developments	10 years	Company announcements	SEC Form 8-K

^* example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on .

Analyst Sources

Voyager Digital Ltd. is covered by 10 analysts. 3 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

Analyst	Institution
Michael Legg	Benchmark Company
Mark Palmer	BTIG
Christopher Allen	Compass Point Research & Trading, LLC