US · MSB
Mesabi Trust
- Sector
- Basic Materials · Steel
- Headquarters
- New York City, NY 10019
- Website
- mesabi-trust.com
Price · as of 2025-01-31
$28.06
Market cap 398.45M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $98.16 | +249.82% |
| Intrinsic Value(DCF) | $11.57 | -58.77% |
| Graham-Dodd Method(GD) | $17.08 | -39.15% |
| Graham Formula(GF) | $135.32 | +382.27% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $10.47 | $41.73 | $1,049.63 | $0.00 | $379.39 |
| 2012 | $8.59 | $34.94 | $69.27 | $0.00 | $26.41 |
| 2013 | $6.89 | $38.98 | $35.62 | $0.00 | $2.01 |
| 2014 | $6.87 | $43.85 | $0.50 | $0.00 | $0.00 |
| 2015 | $5.85 | $31.65 | $0.68 | $0.00 | $48.57 |
| 2016 | $2.45 | $81.15 | $0.66 | $0.00 | $0.00 |
| 2017 | $6.07 | $27.66 | $0.98 | $0.00 | $14.37 |
| 2018 | $11.33 | $52.57 | $256.42 | $0.00 | $550.19 |
| 2019 | $15.31 | $42.24 | $1,064.73 | $0.00 | $151.79 |
| 2020 | $7.96 | $40.26 | $57.47 | $0.00 | $0.00 |
| 2021 | $18.85 | $57.43 | $1.77 | $0.00 | $0.00 |
| 2022 | $18.41 | $76.35 | $879.16 | $0.00 | $921.97 |
| 2023 | $18.55 | $77.52 | $5.56 | $0.00 | $0.00 |
| 2024 | $13.06 | $45.46 | $5,138.52 | $3.58 | $295.48 |
| 2025 | $25.63 | $98.16 | $58.89 | $17.07 | $135.32 |
AI valuation
Our deep-learning model estimates Mesabi Trust's (MSB) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $98.16
- Current price
- $28.06
- AI upside
- +249.82%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$11.57
-58.77% upside
Graham-Dodd
$17.08
-39.15% upside
Graham Formula
$135.32
+382.27% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| MSB | Mesabi Trust | $28.06 | 398.45M | +250% | -59% | -39% | +382% | 3.60 | 14.41 | 13.21 | 11.44 | 0.92 | 14.41 | 386.05% | 81.07% | 366.41% | 421.08% | -52.97% | 145.27% | 0.00 | — | 1.30 | 1.30 | -4.86 | 39034.00% | 1135.00% | 54314.00% | 27.94% | 1.20 | -241.10% | 5.27% | 19.00% | 27.94% | 11.44 | 2.51 | 9.27 | 4.09 |
| CRT | Cross Timbers Royalty Tru… | $9.01 | 54.06M | +5,841% | -54% | -43% | — | -0.25 | 24.49 | 9.08 | 9.84 | — | 24.49 | 100.00% | 85.59% | 86.51% | -9333.69% | 596.59% | -5715.98% | 0.00 | — | 3.68 | 3.68 | -0.23 | -5052.00% | -4692.00% | -10000.00% | 0.00% | 0.00 | 0.00% | 0.00% | 0.00% | 0.00% | 10.36 | — | 8.87 | 32.94 |
| MTR | Mesa Royalty Trust | $5.17 | 9.63M | +13,216% | -33% | -43% | — | 24.95 | 3.69 | 15.48 | -3616.78 | — | 3.69 | 86.27% | 64.02% | 62.06% | 15.00% | -0.05% | 0.03% | 0.00 | — | 33220.19 | 33220.19 | -3638.55 | -8366.00% | -7802.00% | -10000.00% | 0.00% | 0.00 | 0.00% | 0.00% | 0.00% | 16690.94% | -4016.95 | — | -2571.75 | 120.02 |
| MTUS | Metallus Inc. | $17.00 | 708.03M | +109% | -58% | -5% | — | -618.72 | 1.08 | 0.64 | 9.96 | — | 1.09 | 8.21% | 0.09% | -0.10% | -0.17% | 0.09% | -0.11% | 0.02 | 0.61 | 1.76 | 0.90 | -2.35 | -19728.00% | 685.00% | 28750.00% | -12.53% | 0.05 | -18.40% | 0.00% | 0.00% | 1.76% | 546.06 | -6.46 | 0.52 | 2.18 |
| MVO | MV Oil Trust | $2.07 | 23.81M | +245,675% | — | — | — | 0.00 | 12.83 | 2.67 | 2.74 | 0.05 | 12.83 | 99.91% | 95.04% | 95.04% | 398531.23% | 521.00% | 398531.23% | 0.00 | — | — | — | -0.07 | 548.00% | 280.00% | -10000.00% | 0.00% | — | 0.00% | 0.00% | 0.00% | 0.04% | 2.74 | — | 2.60 | — |
| NRT | North European Oil Royalt… | $8.08 | 74.26M | +313% | +49,148% | — | +494% | 8.89 | 36.45 | 8.16 | 8.36 | 15.77 | 36.45 | 100.00% | 90.93% | 91.78% | 470.09% | -518.68% | 247.68% | 0.00 | — | 1.68 | 1.68 | -0.61 | 5636.00% | 4952.00% | 4916.00% | 12.38% | 3.07 | -575.99% | 6.77% | 60.20% | 11.25% | 8.36 | 7.53 | 7.61 | 23.15 |
| PKX | POSCO Holdings Inc. | $69.59 | 21.06B | -2% | -53% | +43% | -90% | 47.88 | 0.57 | 0.45 | 7.64 | — | 0.63 | 7.38% | 2.64% | 0.94% | 1.18% | 1.26% | 0.63% | 0.51 | — | 1.90 | 1.16 | 2.22 | -4843.00% | -365.00% | -2791.00% | -3.43% | 0.20 | -1.59% | 2.91% | 139.10% | 25.88% | 23.98 | -41.09 | 0.63 | 1.40 |
| SBR | Sabine Royalty Trust | $72.94 | 1.06B | +134% | -66% | -62% | — | 11.30 | 103.32 | 10.90 | 11.27 | — | 103.32 | 100.00% | 95.73% | 96.46% | 922.55% | -12683.87% | 852.33% | 0.00 | — | 29.41 | 29.41 | -0.12 | -1179.00% | -1123.00% | -10000.00% | 0.00% | 0.00 | 0.00% | 0.00% | 0.00% | 0.00% | 11.27 | — | 10.78 | 1031.55 |
| ZEUS | Olympic Steel, Inc. | $47.86 | 538.98M | +146% | -74% | -10% | — | 16.10 | 0.64 | 0.19 | 8.53 | — | 0.99 | 23.24% | 2.46% | 1.18% | 4.07% | 4.27% | 2.26% | 0.55 | 2.91 | 4.38 | 1.34 | 3.82 | -4883.00% | -1003.00% | -9727.00% | 1.13% | 0.25 | 0.51% | 1.81% | 29.10% | 1.81% | 14.02 | 160.05 | 0.35 | 3.58 |
About Mesabi Trust
Mesabi Trust, a royalty trust, engages in iron ore mining business in the United States. The company was incorporated in 1961 and is based in New York, New York.
- CEO
- Jeffrey Schoenfeld
- Employees
- 0
- Beta
- 0.55
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($11.57 ÷ $28.06) − 1 = -58.77% (DCF, example).