Loading...

A case for USD $14.81 per share based on book value. Be warned, this is a micro-cap dependent on a single mine.

Published
16 Dec 25
Views
0
n/a
n/a
Agricola's Fair Value
n/a
Loading
1Y
-8.0%
7D
3.2%

Author's Valuation

US$14.8158.1% undervalued intrinsic discount

Agricola's Fair Value

Company Overview

Scully Royalty Ltd. (NYSE: SRL) is a Shanghai-based holding company (incorporated 2017, formerly MFC Bancorp Ltd.) with roots dating back to 1956. It focuses on generating revenue through a core iron ore royalty while maintaining diversified operations.

The company operates in three segments:

  • Royalty — Primary value driver: 7% net revenue royalty on iron ore from the Scully mine in Newfoundland and Labrador, Canada (high-grade concentrate >65% Fe, ~6M tonnes/year capacity). Includes a minimum annual payment of ~C$3.25M, creditable against royalties. Mine operations resumed in 2019 under a long-term lease to 2055.
  • Industrial — Involves manufacturing, medical supplies, but mainly operates projects in resources and services assets, such as hydro-electric power plants, globally
  • Merchant Banking — Provides financing to SMEs, includes a regulated bank subsidiary, resource projects, and industrial real estate.

It has ~71 employees and is led by Executive Chairman Michael J. Smith and CEO/CFO/President Samuel S. Morrow.

Current Stock Data (as of mid-December 2025)

  • Price → ~$6.21 USD (down ~1.7% recently).
  • Market Cap → ~$94M.
  • 52-Week Range → $5.13–$9.99.
  • Average Daily Volume → ~8,500 shares (very low liquidity).
  • Beta → 0.67 (lower volatility than market).
  • Dividend Yield → ~4.1% ($0.26 annual payout; ex-dividend Jan 2025).

This is a microcap stock with limited trading activity.

Financial Summary

Income Statement (USD thousands, latest annual/TTM ending ~2024):

  • Revenue: $35.3M (down sharply from $54.9M in 2023; quarterly yoy growth -39.5%).
  • Gross Profit: $28.2M.
  • Operating Income: $2.9M.
  • Net Income: -$20.6M (shift from +$1.4M profit in 2023).
  • Diluted EPS: -$1.39.

Decline tied to lower royalty income amid softer iron ore markets and mine disruptions (e.g., 2024 wildfires in Labrador).

Balance Sheet (most recent, USD thousands):

  • Total Assets: ~$438M.
  • Total Liabilities: ~$128M.
  • Shareholders' Equity: ~$302M.
  • Cash: ~$44M.
  • Debt: ~$37M (low debt/equity ~12%).
  • Current Ratio: 4.55 (strong liquidity).
  • Book Value Per Share: ~$14.81.

Key Metrics:

  • Price/Book: 0.43 (trades at ~57% discount to book).
  • Price/Sales: ~3.6.
  • Enterprise Value: ~$90M (EV/EBITDA ~5.3).
  • Profit Margin: -58% (ttm).
  • ROE: -6.3%.
  • Cash Flows: Negative (operating ~-$32M, free cash flow ~-$37M).

Analysis and Valuation Insights

SRL trades at a deep discount to its net assets—market cap ~$94M vs. ~$302M equity and ~$438M assets. This suggests potential undervaluation, common in holding/royalty companies with illiquid or opaque assets.

The iron ore royalty remains the crown jewel: historically strong (e.g., C$28.5M gross in 2022), but pressured in 2024–2025 by production issues and weak iron ore prices (iron ore near multi-decade lows vs. gold). Other segments (industrial/merchant banking) contribute modestly but have been a drag on recent profitability.

Positives:

  • Cash-rich, low-debt balance sheet supports dividends and weathering commodity cycles.
  • Long-term royalty (to 2055) on premium iron ore could benefit from demand in decarbonization (high-grade ore preferred for lower-emission steel).
  • 4%+ dividend yield attractive for income in a microcap.

Risks:

  • Heavy reliance on one mine's output and iron ore prices (external factors like wildfires or operator issues).
  • Recent losses, revenue decline, and negative cash flows.
  • Low liquidity and microcap status → high volatility, wide bid-ask spreads.
  • Governance concerns (China HQ, limited transparency), plus mentioned litigation in updates.

Recent developments (late 2025): 2024 annual report filed April 2025; AGM held December 2025 with shareholder updates; ongoing iron ore production despite challenges.

Conclusion

SRL fits as a deep-value/speculative play for patient investors tolerant of commodity and liquidity risks. The ~0.43 P/B and substantial asset backing (royalty + cash) offer a margin of safety, potentially rewarding if iron ore rebounds or assets are unlocked.

Priced in gold many commodities are trading at historic lows, and if you've been profiting from the recent move in PMs (as I have) at some point you may be looking at rotating that cash out into other commodities.

I plan to keep an eye on this stock and may place a small bet on this stock. The dividend is unreliable but the company is an easy 2-3 bagger based on book value alone. This assures an excellent safety margin should the company run into further issues.

Once over regional fires I believe prices will increase (China stockpiling iron ore for steel industry) and Scully will rise to fair value, also it's merchant banking business will become profitable as the dollar weakens (emerging markets investment).

If I do speculate on this stock it will be with money I can afford to lose, risk management is first and foremost when dealing with micro-caps dependent on a single mine, so be cautions!

Have other thoughts on Scully Royalty?

Create your own narrative on this stock, and estimate its Fair Value using our Valuator tool.

Create Narrative

How well do narratives help inform your perspective?

Disclaimer

The user Agricola holds no position in NYSE:SRL. Simply Wall St has no position in any of the companies mentioned. Simply Wall St may provide the securities issuer or related entities with website advertising services for a fee, on an arm's length basis. These relationships have no impact on the way we conduct our business, the content we host, or how our content is served to users. The author of this narrative is not affiliated with, nor authorised by Simply Wall St as a sub-authorised representative. This narrative is general in nature and explores scenarios and estimates created by the author. The narrative does not reflect the opinions of Simply Wall St, and the views expressed are the opinion of the author alone, acting on their own behalf. These scenarios are not indicative of the company's future performance and are exploratory in the ideas they cover. The fair value estimates are estimations only, and does not constitute a recommendation to buy or sell any stock, and they do not take account of your objectives, or your financial situation. Note that the author's analysis may not factor in the latest price-sensitive company announcements or qualitative material.

Read more narratives