investorscraft@gmail.com

Intrinsic ValueSan Juan Basin Royalty Trust (SJT)

Previous Close$6.05
Intrinsic Value
Upside potential
Previous Close
$6.05

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

San Juan Basin Royalty Trust (SJT) operates as a passive royalty trust, deriving income from natural gas and oil production in the San Juan Basin of New Mexico. The trust holds overriding royalty interests in properties operated by Hilcorp Energy Company, which manages production and development. SJT does not engage in active operations but benefits from a steady revenue stream tied to commodity prices and production volumes. Its market position is niche, appealing to income-focused investors seeking exposure to energy commodities without direct operational risks. The trust’s performance is closely tied to the dynamics of the natural gas market, including pricing fluctuations and regional production trends. Unlike traditional energy companies, SJT’s structure minimizes overhead costs, making it a pure-play vehicle for royalty income. Its reliance on a single operator and basin introduces concentration risk, but the established nature of the San Juan Basin provides some stability.

Revenue Profitability And Efficiency

In FY 2024, SJT reported revenue of $6.95 million, with net income of $5.16 million, reflecting a high margin structure typical of royalty trusts. The absence of operating expenses beyond administrative costs results in nearly all revenue flowing to net income. Diluted EPS stood at $0.11, indicating modest earnings per share. The trust’s lack of capital expenditures or operating cash flow underscores its passive nature.

Earnings Power And Capital Efficiency

SJT’s earnings power is directly tied to commodity prices and production levels, with no reinvestment or operational leverage. The trust’s capital efficiency is high, as it requires no capital expenditures or working capital investments. However, its earnings are volatile, subject to energy market cycles and depletion of underlying reserves over time.

Balance Sheet And Financial Health

The trust maintains a strong financial position, with $760.92 million in cash and equivalents and no debt. This liquidity ensures the ability to meet distribution obligations, though the trust’s passive structure means it does not engage in leverage or reinvestment. The absence of liabilities simplifies its financial profile, but long-term sustainability depends on reserve life and commodity prices.

Growth Trends And Dividend Policy

SJT’s growth is constrained by its fixed royalty interests and declining production trends typical of mature basins. The trust distributed $0.022864 per share in FY 2024, reflecting its income-focused mandate. Dividends are variable, tied directly to royalty income, with no commitment to growth. Investors should expect distributions to fluctuate with energy prices and production volumes.

Valuation And Market Expectations

SJT’s valuation is driven by its yield and commodity price expectations. The trust trades as a yield vehicle, with market pricing reflecting investor sentiment on natural gas prices and reserve longevity. Its lack of operational control or growth initiatives limits upside potential, making it primarily attractive for income-seeking investors.

Strategic Advantages And Outlook

SJT’s key advantage lies in its low-overhead, pure-play exposure to energy royalties. However, its outlook is tied to external factors, including commodity prices and operator performance. The trust’s long-term viability depends on reserve replenishment and energy market stability, with limited ability to adapt to changing market conditions.

Sources

10-K filing, company disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount