EN DE

Source Rock Royalties Ltd (SRR) Fair Value & Analysis

Energy · CA · Market cap C$45.1M

SR Source Rock Royalties Ltd SRR · V
PriceC$0.9900
Fair ValueC$0.4100
Upside-58.6%
Quality74/100
Watch Source Rock Royalties Ltd for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Highly profitable · 23.3% net margin
generates free cash flow
7.80% dividend yield
Mixed vs. peers (7/13)
Moderate moat 62/100
Evidence: High Range C$0.3000 – C$0.5100 Share as image

Fair value as of: Jul 21, 2026

From 24 valuation models · updated 21 days ago

Share price +2.1% over the past month.

A solid business, but screening 59% overvalued on our models.

What matters now

  • A high-quality business (quality 74/100), yet the market already pays well above fair value. Quality at a full price, with little margin of safety.
  • The price sits above even our optimistic bull case (C$0.5100). The favourable scenario is already priced in.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (4 years)

C$1.04 C$0.4789 Fair Value C$0.4100 Mar 2022 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 21, 2026.

How to read this chart

53‑month range C$0.4789 – C$1.04 · fair‑value band C$0.3000 – C$0.5100 · the C$0.9900 price screens above the C$0.4100 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 21, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Source Rock Royalties Ltd (SRR) currently trades at C$0.9900, while our model-based Fair Value estimate is C$0.4100, implying the stock looks roughly 58.6% overvalued today. The Quality Score stands at 74/100 (solid quality), in the Energy sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Source Rock Royalties Ltd generated revenue of C$5.7M at a net margin of 23.3%. Revenue declined 22.1% year over year. It earns a return on equity of 5.5%. The stock trades on a trailing P/E of 33.0. Fundamentals as of Jul 21, 2026

Our scenario range runs from C$0.3000 (bear case) to C$0.5100 (bull case); at C$0.9900, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 5% below its 52-week high and 31% above its 52-week low, currently above its 200-day average. For context, the median of 10 Energy peers we cover trades at -35% fair-value upside, at -59%, SRR screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Residual Income C$0.3600 C$0.3500 C$0.3100 76
Growth DCF C$0.8300 C$1.17 C$1.62 72
Growth-Adj P/E C$0.2900 C$0.4100 C$0.5300 68
All 24 models by family
DCF Models
FCF DCF C$0.8400 C$1.23 C$1.77 38
Owner Earnings C$0.6200 C$0.8900 C$1.28 31
5Y Revenue Exit C$0.4600 C$0.5800 C$0.7000 39
5Y EBITDA Exit C$0.6000 C$0.8500 C$1.14 41
5Y P/E Exit C$0.5600 C$0.7700 C$0.9900 38
10Y Revenue Exit C$0.6100 C$0.7600 C$0.9400 36
10Y EBITDA Exit C$0.6900 C$0.9200 C$1.24 37
10Y P/E Exit C$0.6700 C$0.8800 C$1.14 35
Earnings-Based
Graham-Dodd C$0.2000 C$0.8200 C$1.12 54
Lynch FV C$0.2100 C$0.3000 C$0.3900 50
PEG = 1.0 C$0.2100 C$0.3000 C$0.3900 46
EPV C$0.2200 C$0.2400 C$0.2500 59
Multiples
P/E Multiple C$0.3000 C$0.4100 C$0.5100 63
P/S Multiple C$0.1200 C$0.1600 C$0.2000 58
P/B Multiple C$0.3700 C$0.4900 C$0.6200 55
EV/EBIT C$0.3600 C$0.4500 C$0.5400 53
EV/EBITDA C$0.4700 C$0.6000 C$0.7200 54
EV/Revenue C$0.2000 C$0.2500 C$0.3000 43
Asset-Based
NCAV (Graham) C$0.2600 C$0.3400 C$0.5100 50
Growth DCF
Growth DCF C$0.8300 C$1.17 C$1.62 72
Rev-Margin DCF C$0.4600 C$0.5600 C$0.6800 67
Economic Profit
Residual Income C$0.3600 C$0.3500 C$0.3100 76
ROIC Compounder C$0.2200 C$0.2400 C$0.2500 67
Growth Earnings
Growth-Adj P/E C$0.2900 C$0.4100 C$0.5300 68

Widest divergence: DCF Models (C$0.8500) versus Economic Profit (C$0.2400). Highest evidence: Residual Income (76).

Notify me when SRR reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) C$5.7M
Revenue growth (YoY) -22.1%
Net margin 23.3%
Return on equity 5.5%
Free cash flow C$3.8M FY2025
P/E ratio 33.0
More key figures
Operating margin 27.2%
EPS (TTM) C$0.0300
Dividend yield 7.8%

Figures from reported company fundamentals · as of Jul 21, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 74/100

Of which business quality 73 · Market factors (momentum, volatility) 69

Profitability 40
Margins and returns on capital today
Quality Growth 50
Are margins and returns improving?
Cashflow 95
Earnings quality: real cash, not paper profit
Fin. Strength 92
Balance sheet, leverage, solvency risk
Investment 78
Disciplined investing over empire-building
Low Volatility 91
Calm price path (market factor)
Momentum 54
Price trend over the last 3–12 months (market factor)
52W Momentum 70
Distance to the 52-week high (market factor)
Net Issuance 79
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Source Rock Royalties Ltd. engages as an oil and gas royalty company in Canada. The company is also involved in acquiring and managing oil and gas royalties and mineral title interests. It has an oil-focused portfolio of royalty interests concentrated in S.E. Saskatchewan, central Alberta, and west-central Saskatchewan. Source Rock Royalties Ltd.

Full company description

Source Rock Royalties Ltd. engages as an oil and gas royalty company in Canada. The company is also involved in acquiring and managing oil and gas royalties and mineral title interests. It has an oil-focused portfolio of royalty interests concentrated in S.E. Saskatchewan, central Alberta, and west-central Saskatchewan. Source Rock Royalties Ltd. was incorporated in 2012 and is headquartered in Calgary, Canada.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Source Rock Royalties Ltd reported revenue of C$6.0M in FY2025 versus C$4.3M in FY2021, a compound +9.1%/yr. Reported net income was C$1.3M in FY2025, compounding +65.4%/yr from FY2021.

Growth Quality 89/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
C$6.0M
Latest YoY
−21.6%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
−2.4%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+34.4%
Revenue +9.1%/yr
FY21 C$4.3M
FY22 C$6.5M
FY23 C$6.6M
FY24 C$7.7M
FY25 C$6.0M
Net income +65.4%/yr
FY21 C$177K
FY22 C$2.6M
FY23 C$1.6M
FY24 C$1.5M
FY25 C$1.3M

SRR screens 59% overvalued. Compare with Enbridge Inc →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Source Rock Royalties Ltd Fair Value". https://www.fairvalue-calculator.com/stock/SRR

Peer Group

Oil & Gas Midstream · 87 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 74 · Top 25%
Fair Value upside −59% · Below median
Return on equity (TTM) 5% · Below median
Return on assets 4% · Below median
Net margin (TTM) 23% · Above median
Operating margin (TTM) 27% · Above median
Revenue growth -22% · Bottom 25%
Dividend yield (TTM) 7.8% · Top 25%

Valuation Multiples vs Oil & Gas Midstream median · lower = cheaper

P/E (TTM) 33.0× · Pricier than 75% of peers
P/B 1.38× · Cheaper than median
P/S (TTM) 5.72× · Pricier than 75% of peers
P/FCF 8.6× · Cheaper than median
EV/EBITDA 6.5× · Cheaper than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 0
FUTURE 0 · sector 43
PAST 22 · sector 41
HEALTH 0 · sector 54
DIVIDEND 100 · sector 99

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

Oil & gas

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Oil & Gas Midstream stocks, each showing price versus our Fair Value estimate (as of Jul 21, 2026).

Stock Price Fair Value vs Fair Value
Enbridge Inc ENB $56.46 $47.20 -16%
The Williams Companies, Inc WMB $73.38 $12.03 -84%
Enterprise Products Partners L.P. EPD $37.99 $24.74 -35%
TC Energy Corporation TRP C$97.79 C$42.00 -57%
Kinder Morgan, Inc KMI $32.54 $11.12 -66%
Energy Transfer LP, ET $19.91 $17.69 -11%
ONEOK, Inc OKE $93.52 $64.05 -32%
Targa Resources Corp TRGP $273.35 $79.61 -71%
MPLX LP owns and MPLX $57.17 $37.05 -35%
Cheniere Energy, Inc LNG $255.83 $211.18 -17%

Compare Source Rock Royalties Ltd with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Energy stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Source Rock Royalties Ltd (SRR) overvalued or undervalued?
As of Jul 21, 2026, our model estimates a fair value of C$0.4100 versus a price of C$0.9900, about −59% (overvalued).
What is the fair value of SRR?
Our model-based fair value for Source Rock Royalties Ltd is C$0.4100 (as of Jul 21, 2026), built from audited fundamentals. The current price is C$0.9900.
What is the quality score of SRR?
Source Rock Royalties Ltd has a Quality Score of 74/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Source Rock Royalties Ltd (SRR)?
Source Rock Royalties Ltd reported trailing-twelve-month revenue of about C$5.7M (latest available figure, as of Jul 21, 2026).
What is the net profit margin of SRR?
The net profit margin of Source Rock Royalties Ltd is about 23.3%, meaning it keeps roughly 23.3% of revenue as net income. Based on the latest reported figures.
Does Source Rock Royalties Ltd pay a dividend?
Source Rock Royalties Ltd currently shows a dividend yield of about 7.80% relative to its recent price (as of Jul 21, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Source Rock Royalties Ltd and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.