US · SOR
Source Capital, Inc.
- Sector
- Financial Services · Asset Management
- Headquarters
- Los Angeles, CA 90025
- Website
- fpafunds.com
Price · as of 2024-12-31
$46.45
Market cap 396.75M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $49.57 | +6.72% |
| Intrinsic Value(DCF) | $30.60 | -34.12% |
| Graham-Dodd Method(GD) | $67.41 | +45.13% |
| Graham Formula(GF) | $181.35 | +290.41% |
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 | $10.41 | $123.50 | $24.34 | $208.60 | $1,463.35 |
| 2011 | $10.54 | $200.43 | $26.78 | $47.74 | $32.05 |
| 2012 | $12.47 | $665.34 | $19.57 | $161.78 | $351.87 |
| 2013 | $15.62 | $82.40 | $42.90 | $163.36 | $0.00 |
| 2014 | $17.05 | $150.38 | $37.26 | $133.94 | $181.17 |
| 2015 | $17.23 | $229.38 | $38.65 | $56.22 | $1.61 |
| 2016 | $19.64 | $375.70 | $0.57 | $57.25 | $87.92 |
| 2017 | $22.89 | $105.89 | $0.00 | $73.54 | $3,281.75 |
| 2018 | $21.70 | $261.97 | $0.00 | $21.36 | $451.54 |
| 2019 | $23.18 | $602.33 | $1.18 | $83.07 | |
| 2020 | $28.72 | $209.67 | $31.46 | $57.91 | $0.00 |
| 2021 | $29.88 | $55.13 | $15.64 | $70.47 | $436.31 |
| 2022 | $28.96 | $119.10 | $20.20 | $23.85 | $159.60 |
| 2023 | $35.62 | $102.76 | $14.00 | $76.17 | $552.73 |
| 2024 | $39.99 | $49.57 | $10.10 | $67.41 | $181.35 |
AI valuation
Our deep-learning model estimates Source Capital, Inc.'s (SOR) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $49.57
- Current price
- $46.45
- AI upside
- +6.72%
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
$30.60
-34.12% upside
Graham-Dodd
$67.41
+45.13% upside
Graham Formula
$181.35
+290.41% 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 |
| SOR | Source Capital, Inc. | $46.45 | 396.75M | +7% | -34% | +45% | +290% | 8.37 | 0.92 | 8.15 | 8.37 | — | 0.92 | 100.00% | 97.36% | 97.36% | 10.92% | 10.92% | 10.55% | 0.00 | — | 0.20 | 0.14 | 0.00 | -2646.00% | 3126.00% | — | 0.00% | 0.00 | 0.00% | 0.00% | 0.00% | 0.00% | 8.37 | — | 8.15 | 9.31 |
| DHIL | Diamond Hill Investment G… | $171.87 | 465.01M | +125,637% | +315,287,900% | +2,560% | +969,329,447% | 0.01 | 0.00 | 0.00 | -29.96 | 0.07 | 0.00 | 0.10% | 0.04% | 33.15% | 55.23% | 0.06% | 37.42% | 0.04 | — | 9.64 | 9.64 | -30.36 | 1437.00% | 9725447.00% | -5952496.00% | -1925.12% | -1.03 | -12.89% | 5780.63% | 55.80% | 17023.60% | -585.89 | 3.93 | -0.24 | 1.65 |
| EIC | Eagle Point Income Compan… | $9.91 | 262.76M | +271% | +1,295% | -93% | +2,051% | 5.02 | 0.66 | 4.57 | 4.87 | — | 0.66 | 94.13% | 107.60% | 90.98% | 17.49% | 20.37% | 11.88% | 0.01 | 6.47 | 224.31 | 219.35 | -0.15 | -877.00% | 7074.00% | 14761.00% | -75.31% | -1780.36 | -65.09% | 16.46% | 82.60% | 25.90% | 4.12 | -1.29 | 4.43 | 1.34 |
| GIG | GigCapital7 Corp. | $10.60 | 358.11M | — | — | — | — | 993.04 | 1785.59 | — | 992.48 | — | 1785.59 | 0.00% | — | — | — | — | — | 0.00 | — | 8.95 | 7.75 | -0.57 | — | — | — | 0.00% | -4.74 | — | 0.00% | 0.00% | 0.00% | -3754.05 | — | — | 6.97 |
| GLAD | Gladstone Capital Corpora… | $18.20 | 411.19M | +289% | -47% | — | +295% | 7.97 | 0.96 | 3.20 | 6.78 | — | 0.96 | 87.27% | 55.53% | 40.14% | 12.10% | 9.75% | 6.76% | 0.83 | 4.02 | 9.90 | 9.90 | 2.99 | -4124.00% | 2037.00% | 124648.00% | 9.41% | 10.08 | 5.29% | 11.97% | 95.50% | 11.97% | 10.31 | 19.00 | 5.73 | 1.16 |
| LEO | BNY Mellon Strategic Muni… | $6.51 | 405.51M | +401% | -62% | -67% | +204% | -29.67 | 0.92 | -74.99 | -40.28 | — | 0.92 | 254.21% | 252.73% | 252.73% | -2.99% | -2.28% | -1.98% | 0.33 | -1.64 | 1.88 | 1.88 | -10.61 | -11780.00% | -10706.00% | -128.00% | 3.26% | 2.70 | 2.20% | 3.85% | -114.10% | 3.85% | -40.28 | 41.70 | -101.80 | 0.83 |
| MCI | Barings Corporate Investo… | $20.00 | 409.45M | +72% | -52% | -89% | +13% | 10.73 | 1.11 | 8.82 | 11.30 | — | 1.11 | 87.60% | 86.73% | 82.20% | 10.41% | 9.94% | 8.89% | 0.13 | 21.07 | 1.99 | 1.99 | 0.79 | -385.00% | 510.00% | -1213.00% | 7.37% | 2.05 | 7.61% | 8.35% | 89.60% | 8.35% | 10.94 | 14.59 | 9.48 | 4.26 |
| PNNT | PennantPark Investment Co… | $4.98 | 325.17M | +574% | -27% | — | — | — | 0.79 | 4.40 | 29.83 | — | 0.79 | 50.27% | 42.48% | 39.39% | 0.00% | 2.77% | 0.00% | 1.59 | 0.85 | 0.39 | 0.42 | 19.47 | -3333.00% | -1988.00% | -13835.00% | 18.09% | 0.45 | 5.59% | 18.58% | — | 28.17% | 29.83 | 15.92 | 12.67 | 0.03 |
| PSBD | Palmer Square Capital BDC… | $10.42 | 328.01M | +234,541% | +334,473% | +125,455% | — | — | 0.00 | 0.00 | -1.66 | — | 0.00 | 0.08% | 0.04% | 0.00% | 0.00% | 0.02% | 0.00% | 0.00 | 0.00 | — | — | -1.86 | -10675.00% | 11265710.00% | 15042730.00% | 45868.09% | — | 69.51% | 831.84% | — | 2126.16% | -61.15 | -0.02 | -0.02 | -0.03 |
| SAR | Saratoga Investment Corp. | $23.16 | 374.82M | +1,125% | -38% | — | +266% | 10.34 | 0.74 | 3.08 | 28.90 | 5.60 | 0.74 | 44.71% | 33.95% | 29.83% | 7.36% | 2.56% | 2.36% | 1.99 | 0.61 | 27.93 | 27.93 | 19.82 | 18451.00% | 3540.00% | -22566.00% | 68.05% | 35.36 | 18.03% | 14.04% | 145.10% | 69.63% | 28.90 | 4.68 | 9.81 | 0.51 |
| SCM | Stellus Capital Investmen… | $10.02 | 290.05M | +136% | -31% | -86% | +993% | 7.01 | 0.87 | 3.89 | 18.85 | 5.67 | 0.87 | 61.91% | 57.38% | 55.42% | 13.29% | 5.06% | 4.85% | 1.60 | 1.51 | 2.92 | 2.84 | 12.07 | 12375.00% | 5537.00% | 6593.00% | -8.91% | -3.20 | -3.16% | 11.68% | 81.90% | 11.68% | 18.85 | -31.22 | 10.81 | 0.57 |
About Source Capital, Inc.
Source Capital, Inc. is a close-ended balanced fund launched and managed by First Pacific Advisors, LLC. The fund invests in the public equity markets of the United States. It seeks to invest in the stocks of companies operating across diversified sectors. The fund primarily invests in value stocks of small to mid cap companies. It employs fundamental analysis with a bottom-up stock selection approach, focusing on such factors as high liquidity, relatively unleveraged balance sheets, and long-term ability to earn above-average returns on capital to create its portfolio. The fund benchmarks the performance of its portfolio against the Russell 2500 Index, the S&P 500 Index, and the Nasdaq Composite Index. Source Capital, Inc. was formed in June 1, 1968 and is domiciled in the United States.
- CEO
- James Richard Atwood
- Employees
- 0
- Beta
- 0.53
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($30.60 ÷ $46.45) − 1 = -34.12% (DCF, example).