Valuation as at 2026-08-14 · see also the ASX 300 Most Undervalued screen
About VLTMINLTD FPO [VAU]
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.
Source: Yahoo Finance company profile · factual description, not KashVector commentary
VLTMINLTD FPO [VAU] VAU.AX
Basic Materials · Gold
VLTMINLTD FPO [VAU]'s price & financial trends
Annual reporting periods — this market does not have reliable quarterly data on Yahoo (either it isn't required, or coverage is incomplete), so annual is the most granular consistent series across free cash flow and dividends.
Data as at 2026-08-14
Share price · last 2 years
Earnings per share (diluted) Per year
Free cash flow Per year
Dividend per share
No dividend history available.
Value investing scale · Buffett · Dalio · Graham
1 criterion had no data
Intrinsic value estimate · 5-year forecast
Assumptions used in this valuation
Every input below is either fetched live from Yahoo Finance or a documented default — nothing is hidden.
| Bear | Base | Bull | |
|---|---|---|---|
| 5-yr FCF growth | 10.2% | 20.4% | 30.0% |
| Terminal growth | 2.5% | 2.5% | 2.5% |
| WACC (discount rate) | 11.87% | 10.87% | 9.87% |
Cost of Equity = Risk-free rate + Beta × Equity Risk Premium = 4.80% + 1.03 × 6.00% = 10.96% · WACC = weighted by 99%/1% capital structure
These numbers come from running VLTMINLTD FPO [VAU]'s cash flows through the mechanical DCF formula and assumptions above — not from any view on the news, management, or VAU.AX's competitive position. What is DCF?
Want to test your own growth or discount-rate assumptions?Open the full interactive calculator, pre-filled with VAU.AX →
More ASX stocks we've valued
Not financial advice. DCF valuations are highly sensitive to assumptions — small changes in growth rate or discount rate produce large swings in output. This is a mechanical calculation, not a recommendation to buy, hold, or sell.
About this valuation
Computed on 2026-08-14 from Yahoo Finance data, using the same engine as the full DCF tool and the ASX 300 Most Undervalued screen. Every figure above is a point-in-time snapshot of that date — change any assumption yourself in the interactive tool for a live one.
Frequently asked questions
Is VLTMINLTD FPO [VAU] (VAU.AX) undervalued?
The Base-case DCF estimates intrinsic value at $5.74 vs a price of $5.88 on 2026-08-14 — a -2.3% margin, so the Base case reads fairly valued. This is a mechanical output, not advice.