US · SJT
San Juan Basin Royalty Trust
- Sector
- Energy · Oil & Gas Exploration & Production
- Headquarters
- Dallas, TX 77056
- Website
- sjbrt.com
Price · as of 2024-12-31
$4.36
Market cap 241.43M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $64.83 | +1,386.93% |
| Intrinsic Value(DCF) | $2.08 | -52.29% |
| Graham-Dodd Method(GD) | $0.61 | -85.99% |
| Graham Formula(GF) | — | — |
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 |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | $7.32 | $21.34 | $7.49 | $165.33 | |
| 2012 | $6.45 | $39.72 | $0.15 | $3.85 | $0.00 |
| 2013 | $7.22 | $32.16 | $0.20 | $4.15 | $12.81 |
| 2014 | $5.72 | $37.51 | $1.30 | $6.62 | $86.38 |
| 2015 | $2.32 | $42.32 | $0.13 | $2.01 | $0.00 |
| 2016 | $3.20 | $30.37 | $0.14 | $1.66 | $0.00 |
| 2017 | $4.79 | $48.36 | $1.83 | $4.34 | $78.78 |
| 2018 | $3.41 | $309.45 | $0.55 | $2.05 | $0.00 |
| 2019 | $1.41 | $36.29 | $0.08 | $0.98 | $0.00 |
| 2020 | $2.75 | $40.41 | $0.08 | $0.91 | $0.00 |
| 2021 | $5.32 | $55.61 | $12.86 | $3.94 | $246.48 |
| 2022 | $9.72 | $125.15 | $2,113.26 | $8.39 | $188.71 |
| 2023 | $5.32 | $48.31 | $150.44 | $5.60 | $0.00 |
| 2024 | $5.13 | $64.83 | $0.13 | $0.61 | $0.00 |
AI valuation
Our deep-learning model estimates San Juan Basin Royalty Trust's (SJT) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $64.83
- Current price
- $4.36
- AI upside
- +1,386.93%
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
$2.08
-52.29% upside
Graham-Dodd
$0.61
-85.99% upside
Graham Formula
—
— 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 |
| SJT | San Juan Basin Royalty Tr… | $4.36 | 241.43M | +1,387% | -52% | -86% | — | 46.35 | 89.30 | 34.00 | 45.54 | — | 89.30 | 100.00% | 69.95% | 73.35% | 189.96% | 317.82% | 132.84% | 0.00 | — | — | — | -145.38 | -9009.00% | -8683.00% | — | 0.00% | — | 0.00% | 0.00% | 0.00% | 317.58% | 48.45 | — | 33.89 | 195.57 |
| 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 |
| MARPS | Marine Petroleum Trust | $5.11 | 10.22M | +14,646% | +97,974% | -21% | +195% | 5.72 | 6.82 | 4.77 | 4.07 | 38.15 | 6.82 | 100.00% | 81.04% | 83.41% | 119.17% | 19090800.00% | 119.17% | 0.00 | — | — | — | -0.70 | 1500.00% | 1440.00% | -10000.00% | 0.00% | — | 0.00% | 0.00% | 0.00% | 0.00% | 5.03 | — | 4.07 | — |
| 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 |
| 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 |
| PRT | PermRock Royalty Trust | $3.30 | 40.15M | -55% | +35% | +147% | — | -0.01 | 0.61 | 7.48 | 8.41 | — | 0.61 | 100.00% | 85.76% | 85.76% | -4653.70% | 7.01% | -4623.51% | 0.00 | — | 2.63 | 2.63 | -0.31 | -1765.00% | -1625.00% | -10000.00% | 0.00% | 0.00 | 0.00% | 0.00% | 0.00% | 0.54% | 8.41 | — | 7.21 | 44.44 |
| PVL | Permianville Royalty Trus… | $1.63 | 53.79M | +2,393% | — | — | — | 16.87 | 1.08 | 10.97 | 16.79 | — | 1.08 | 100.00% | 62.32% | 65.02% | 5.90% | 5.88% | 5.90% | 0.00 | — | — | — | -0.81 | -8012.00% | -5832.00% | — | 0.00% | — | 0.00% | 0.00% | 0.00% | 1.68% | 16.79 | — | 10.46 | 190.77 |
| 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 |
| VOC | VOC Energy Trust | $3.26 | 55.42M | +79,179% | — | — | — | 0.00 | 4.09 | 3.56 | 3.77 | — | 4.09 | 100.00% | 91.10% | 91.10% | 107924.09% | 112.46% | 107924.09% | 0.00 | — | — | — | -0.14 | -1889.00% | -1724.00% | -10000.00% | 0.00% | — | 0.00% | 0.00% | 0.00% | 0.65% | 3.77 | — | 3.43 | — |
About San Juan Basin Royalty Trust
San Juan Basin Royalty Trust operates as an express trust in Texas. The company has a 75% net overriding royalty interest carved out of Southland's oil and natural gas interests (the Subject Interests) in properties located in the San Juan Basin in northwestern New Mexico. The Subject Interests consist of working interests, royalty interests, overriding royalty interests, and other contractual rights in 119,000 net producing acres in San Juan, Rio Arriba, and Sandoval Counties of northwestern New Mexico, as well as 1,140.0 net wells. BBVA USA serves as the trustee of the San Juan Basin Royalty Trust. The company was founded in 1980 and is based in Houston, Texas.
- CEO
- Joshua R. Peterson
- Employees
- 0
- Beta
- 0.74
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($2.08 ÷ $4.36) − 1 = -52.29% (DCF, example).