investorscraft@gmail.com

Intrinsic ValueScully Royalty Ltd. (SRL)

Previous Close$9.05
Intrinsic Value
Upside potential
Previous Close
$9.05

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

Scully Royalty Ltd. operates as a diversified holding company with a focus on royalty and investment income, primarily derived from its interests in mining and industrial sectors. The company generates revenue through royalties on production from its mineral properties, alongside strategic investments in other businesses. Its portfolio includes exposure to iron ore, coal, and other commodities, positioning it within the cyclical natural resources market. Scully Royalty’s model relies on long-term royalty agreements, providing a steady income stream while mitigating operational risks associated with direct mining activities. The company’s market position is niche, leveraging its historical assets and partnerships to maintain relevance despite broader industry volatility. Unlike traditional mining firms, Scully Royalty avoids capital-intensive operations, instead focusing on financial returns from its royalty holdings. This approach allows it to navigate commodity price fluctuations with relatively lower overhead, though it remains exposed to macroeconomic trends affecting resource demand. The company’s ability to sustain its royalty income depends on the operational performance of its partners, making its financial stability indirectly tied to third-party execution.

Revenue Profitability And Efficiency

In FY 2024, Scully Royalty reported revenue of $35.3 million, but net income was negative at -$20.6 million, reflecting challenges in its royalty streams or investment performance. The diluted EPS of -$1.39 underscores profitability pressures, while operating cash flow was -$31.5 million, indicating significant cash burn. Capital expenditures were minimal at -$89,000, suggesting limited reinvestment in growth or maintenance.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight inefficiencies in converting royalty income into sustainable profits. With a reliance on external operators for revenue generation, Scully Royalty’s capital efficiency is constrained by the performance of its partners. The lack of positive operating cash flow raises concerns about its ability to fund obligations without additional financing.

Balance Sheet And Financial Health

Scully Royalty holds $19.1 million in cash and equivalents against $36.5 million in total debt, indicating a leveraged position. The debt-to-equity ratio suggests moderate financial risk, though negative cash flow could strain liquidity if sustained. The balance sheet reflects a reliance on external funding to bridge operational shortfalls.

Growth Trends And Dividend Policy

Despite financial headwinds, the company maintained a dividend of $0.26 per share, signaling a commitment to shareholder returns. However, negative earnings and cash flow may challenge the sustainability of this policy. Growth prospects appear limited without new royalty acquisitions or improved partner performance.

Valuation And Market Expectations

The market likely discounts Scully Royalty’s valuation due to its inconsistent profitability and reliance on volatile commodity markets. Investors may view the stock as a speculative play on royalty income, with limited upside unless operational improvements materialize.

Strategic Advantages And Outlook

Scully Royalty’s asset-light model provides insulation from direct operational risks, but its dependence on third parties introduces indirect vulnerabilities. The outlook hinges on commodity price stability and partner performance, with potential upside from new royalty agreements or strategic investments. However, near-term challenges persist given current financial metrics.

Sources

Company filings (10-K), Bloomberg

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