US · SRL
Scully Royalty Ltd.
- Sector
- Financial Services · Financial - Capital Markets
- Headquarters
- Shanghai 200336
- Website
- scullyroyalty.com
Price · as of 2024-12-31
$6.91
Market cap 137.04M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $142.50 | +1,962.23% |
| Intrinsic Value(DCF) | $8.96 | +29.67% |
| Graham-Dodd Method(GD) | $9.40 | +36.03% |
| Graham Formula(GF) | $22.90 | +231.4% |
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 | $31.70 | $526.60 | $35.42 | $69.80 | $0.00 |
| 2011 | $29.87 | $55.05 | $2,302.76 | $24.50 | $358.10 |
| 2012 | $40.78 | $369.75 | $293.46 | $87.00 | $0.00 |
| 2013 | $30.18 | $80.06 | $726.14 | $32.00 | $18.70 |
| 2014 | $17.99 | $30.26 | $22,315.97 | $33.40 | $0.00 |
| 2015 | $9.79 | $2,592.01 | $45,592.52 | $0.00 | $0.00 |
| 2016 | $8.28 | $137.54 | $3,910.31 | $11.20 | $36.60 |
| 2017 | $5.35 | $71.03 | $0.00 | $2.50 | $174.70 |
| 2018 | $6.10 | $110.00 | $4.52 | $55.70 | $0.00 |
| 2019 | $7.21 | $7.42 | $6.48 | $14.90 | $14.30 |
| 2020 | $7.85 | $16.18 | $15.41 | $20.70 | $0.00 |
| 2021 | $7.37 | $167.64 | $13.30 | $19.60 | $13.00 |
| 2022 | $6.43 | $361.14 | $11.77 | $0.00 | $0.80 |
| 2023 | $6.44 | $23.10 | $11.91 | $13.40 | $0.00 |
| 2024 | $7.67 | $199.08 | $9.82 | $9.40 | $22.90 |
AI valuation
Our deep-learning model estimates Scully Royalty Ltd.'s (SRL) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $142.50
- Current price
- $6.91
- AI upside
- +1,962.23%
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
$8.96
+29.67% upside
Graham-Dodd
$9.40
+36.03% upside
Graham Formula
$22.90
+231.4% 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 |
| SRL | Scully Royalty Ltd. | $6.91 | 137.04M | +2,781% | +30% | +36% | +231% | -7.84 | 0.53 | 4.29 | -15.64 | — | 0.53 | 38.33% | -7.23% | -58.32% | -6.49% | -0.94% | -4.55% | 0.12 | -1.02 | 4.56 | 2.20 | -1.79 | -168523.00% | -3132.00% | -22166.00% | -19.91% | -0.82 | -11.07% | 0.00% | 0.00% | 0.00% | -57.08 | -4.83 | 4.12 | 1.00 |
| ACOG | Alpha Cognition Inc. Comm… | $6.00 | 89.13M | — | — | — | — | -2.63 | 0.93 | — | 0.64 | — | 0.94 | 0.00% | — | — | -79.66% | 212.58% | -55.04% | 0.02 | -63.84 | 15.00 | 14.56 | 3.31 | -4740.00% | — | -1084.00% | -20.22% | -2.31 | 139.49% | 0.00% | 0.00% | 123.06% | 0.77 | 1.18 | — | 0.72 |
| ASPC | ASPAC III Acquisition Cor… | $11.95 | 27.93M | — | — | — | — | — | — | — | — | — | — | 0.00% | — | — | -0.74% | -0.25% | -0.73% | 0.00 | — | 3.32 | 3.10 | 45.59 | — | — | — | — | -0.92 | -1.57% | — | 0.00% | — | — | — | — | — |
| DOMH | Dominari Holdings Inc. | $3.03 | 49.15M | +4,600% | +296,864% | — | — | -2.28 | 0.84 | 1.85 | -2.42 | — | 0.84 | 100.00% | -63.52% | -81.03% | -31.70% | -31.57% | -28.09% | 0.08 | — | 7.44 | 7.17 | 0.09 | -4566.00% | 78995.00% | -3328.00% | -45.14% | -4.00 | -41.40% | 0.00% | 0.00% | 4.94% | -2.31 | -1.76 | 1.47 | -3.68 |
| DTSQ | DT Cloud Star Acquisition… | $11.07 | 98.53M | — | — | — | — | 76.29 | 1.30 | — | 75.92 | — | 1.30 | 0.00% | — | — | 3.41% | -0.78% | 3.37% | 0.00 | — | 4.04 | 3.68 | -0.34 | — | — | — | -0.22% | -1.76 | -0.56% | 1.60% | 122.00% | 2.05% | -332.95 | -460.71 | — | 68.12 |
| FGBI | First Guaranty Bancshares… | $8.81 | 139.14M | +779% | -54% | — | +400% | -2.15 | 0.53 | 0.62 | -4.17 | — | 0.54 | -6.18% | -34.99% | -28.59% | -23.28% | -3719.92% | -1.39% | 0.82 | -0.54 | 0.01 | 0.01 | -2.41 | -61481.00% | -1995.00% | -10000.00% | 0.00% | 0.00 | 0.00% | 0.00% | 0.00% | 0.00% | -4.17 | — | 1.46 | -0.45 |
| MAAS | Maase Inc. | $5.95 | 1.86B | +765% | — | — | — | -75.10 | 29.93 | 32.45 | 1689.51 | -13.25 | 61.59 | 39.63% | -38.87% | -24.44% | -68.18% | -133.92% | -22.55% | 0.17 | — | 2.80 | 2.67 | -3.58 | 56667.00% | 93576.00% | -29613.00% | 0.14% | 0.07 | 15.53% | 0.00% | 0.00% | 0.03% | -82.03 | 707.37 | 31.89 | 14.33 |
| PROP | Prairie Operating Co. | $1.77 | 88.99M | — | +101% | — | — | -2.76 | 2.09 | 13.88 | -3.96 | — | 2.09 | 60.36% | -333.96% | -515.33% | -85.79% | -43.69% | -39.40% | 0.88 | -23.22 | 0.29 | 0.29 | -1.08 | -8395.00% | — | 1530.00% | -35.02% | -0.15 | -63.58% | 0.00% | 0.00% | 0.00% | -5.72 | -3.93 | 19.09 | -1.28 |
| SIEB | Siebert Financial Corp. | $1.90 | 76.81M | +6,641% | +384% | +95% | +310% | 7.12 | 1.13 | 1.18 | -4.78 | 12.46 | 1.17 | 43.35% | 21.70% | 16.50% | 17.30% | -6.00% | 2.01% | 0.08 | 66.67 | 1.15 | 0.67 | -1.35 | 5714.00% | 1609.00% | -21406.00% | 8.87% | 0.02 | -3.79% | 0.00% | 0.00% | 28.82% | -5.23 | -10.88 | -1.14 | 0.65 |
| XYF | X Financial | $4.98 | 35.38M | +501% | +65,266% | +655% | +7,454% | 2.52 | 0.56 | 0.66 | 0.35 | 8.80 | 0.56 | 66.62% | 31.91% | 26.23% | 24.06% | 37.65% | 13.12% | 0.05 | 1.18 | 6.73 | 6.72 | -0.70 | 2868.00% | 7916.00% | 8732.00% | 38.82% | 2.05 | 38.31% | 3.00% | 7.60% | 14.93% | 0.69 | 0.85 | 0.22 | 2.43 |
About Scully Royalty Ltd.
Scully Royalty Ltd. operates as an iron ore mining company in the Americas, Africa, Canada, Asia, and Europe. It operates through three segments: Royalty, Industrial, and Merchant Banking. The company holds royalty interest in the Scully iron ore mine located in the Province of Newfoundland and Labrador, Canada. It also engages in manufacturing, and medical supplies and services industries. The company was formerly known as MFC Bancorp Ltd. and changed its name to Scully Royalty Ltd. in June 2019. Scully Royalty Ltd. was incorporated in 2017 and is based in Central, Hong Kong.
- CEO
- Ferdinand Steinbauer
- Employees
- 71
- Beta
- 0.71
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($8.96 ÷ $6.91) − 1 = +29.67% (DCF, example).