Source Rock Royalties Ltd (SRR) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Source Rock Royalties Ltd stock C$0.86, price C$1.09, that is 21.1% below the price, quality 72 out of 100. Rating: overvalued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 9, 2026.
How to read this chart
56‑month range C$0.4644 – C$1.18 · fair‑value band C$0.8200 – C$1.06 · the C$1.09 price screens above the C$0.8600 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 9, 2026.
Follow Source Rock Royalties in your weekly email
Every Wednesday you see whether Source Rock Royalties is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
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.
Show moreShow less
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.
Stock analysis
Source Rock Royalties Ltd (SRR) currently trades at C$1.09, while our model-based Fair Value estimate is C$0.8600, 21% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Dividend Discount group reads highest at a median of C$1.54 per share, and 6 of the 26 models we run sit above the C$1.09 price.
Bear case: the Asset-Based group reads lowest at C$0.1000, and 20 of the 26 models stay below the price. Data coverage for this calculation is low.
Scenario range: C$0.8200 (bear) to C$1.06 (bull), the price of C$1.09 sits above it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 72/100 (solid quality), in the Energy sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
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. FY2021 was a trough year, so the rate overstates the trend.
Key figures
Market cap C$53.8M (≈ $38.1M) Micro · P/E ratio 27.3 · P/S ratio 8.58 · EPS (TTM) C$0.0400 · Dividend yield 7.2% · Net margin 31.7% · Return on equity 8.3% · Return on assets (EBIT) 8.1% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 69 out of 100 (low confidence).
What moves the price
The share trades about 8% below its 52-week high and 40% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Energy peers we cover trades at −30% fair-value upside, at −21%, SRR screens cheaper than that median.
Fair Value models
BearC$0.8200Fair Value C$0.8600BullC$1.06
Price C$1.09 · Downside -21.1%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models.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. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.40/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
−21.6%
Revenue growth 3 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
−2.4%
Revenue growth 5 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+34.4%
Start year 2020 (pandemic)
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate.
+55.2%
Earnings growth per share plus dividend.
Earnings per share, growth per year+48.0%
Dividend (yield on the price)7.2%
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.−20% → 27%
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
−3.1%
The company could shrink this much every year for the next five years and today's price would still be justified.
What forecasts expect
n/a
No analyst forecast available.
After inflation (Canada: IMF forecast 2.1% a year to 2030, 2.6% from 2016 to 2025) that is about −5.1% a year for the price.
Compare Source Rock Royalties Ltd with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer Groupⓘ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.Oil & Gas Midstream · 81 stocks
Beats the industry median on 7/13 measures
A mixed picture versus its industry peers.
Valuation
Quality Score72 · Top 25%
Fair Value upside−21.1% · Below median
Profitability
Return on equity (12 months)8.3% · Below median
Return on assets5.5% · Above median
Net margin (12 months)31.7% · Above median
Operating margin (12 months)53.7% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)39.9% · Above median
Dividend yield (12 months)7.2% · Top 25%
Valuation Multiplesvs Oil & Gas Midstream median · lower = cheaper
P/E (12 months)27.3× · Priciest 25%
P/B2.30× · Pricier than median
P/S (12 months)8.58× · Priciest 25%
Price / free cash flow (fiscal year)14.2× · Cheaper than median
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
Frequently asked questions
Is Source Rock Royalties Ltd (SRR) overvalued or undervalued?
As of Nov 9, 2026, our model estimates a fair value of C$0.8600 versus a price of C$1.09, about 21% lower (overvalued).
What is the fair value of SRR?
Our model-based fair value for Source Rock Royalties Ltd is C$0.8600 (as of Nov 9, 2026), built from audited fundamentals. The current price: C$1.09.
What is the quality score of SRR?
Source Rock Royalties Ltd has a Quality Score of 72/100. 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 price target for Source Rock Royalties Ltd (SRR)?
Our model-based price target is the fair value of C$0.8600 (as of Nov 9, 2026) from 26 valuation models. Cautious scenario C$0.8200, optimistic scenario C$1.06. It is a calculation from audited fundamentals, not an analyst target.
What is the Source Rock Royalties Ltd stock forecast for 2026?
Our models put fair value at C$0.8600, about 21% lower versus a price of C$1.09 (overvalued). Cautious scenario C$0.8200, optimistic scenario C$1.06. The calculation is refreshed regularly with new filings.
What is the revenue of Source Rock Royalties Ltd (SRR)?
Source Rock Royalties Ltd reported trailing-twelve-month revenue of about C$6.3M (latest available figure, as of Nov 9, 2026).
Does Source Rock Royalties Ltd pay a dividend?
Source Rock Royalties Ltd currently shows a dividend yield of 7.16% relative to its recent price (as of Nov 9, 2026).
How much is the dividend of Source Rock Royalties Ltd (SRR) and when is the ex-dividend date?
Source Rock Royalties Ltd pays a dividend of C$0.078 per share a year, a dividend yield of 7.2%. The last ex-dividend date was Oct 30, 2026. A dividend has been paid every year since at least 2022. The payout ratio is 195% of earnings. Free cash flow covers the dividend 1.06 times. Our assessment: Payout strained. The dividend exceeds reported earnings (though reported profit is often depressed by one-off charges), and free cash flow only just covers it (or coverage is unknown). Not an emergency, but little room for error.
What growth is priced into Source Rock Royalties Ltd (SRR)?
For today's price to be fair in a discounted-cash-flow model, Source Rock Royalties Ltd would have to grow free cash flow by -3.1 % per year for five years (discount rate 8.3 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +34.4 % per year. As of Nov 9, 2026.
What discount rate (WACC) does the fair value of SRR use?
Our models discount Source Rock Royalties Ltd at 8.3 %: a base by market capitalisation (nano), damped by beta 0.09, country premium for Canada. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Source Rock Royalties Ltd that is -3.1 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (8.3 %) and the same formula as our fair value.
How much growth has Source Rock Royalties Ltd (SRR) delivered so far?
Over the past 5 years revenue at Source Rock Royalties Ltd grew +34.4 % a year. The price currently implies free-cash-flow growth of -3.1 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Source Rock Royalties Ltd (SRR) growing?
The median revenue growth in the sector is +14.1 % a year. That is the yardstick for the growth priced into Source Rock Royalties Ltd (-3.1 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Source Rock Royalties Ltd (SRR)?
The free-cash-flow yield on the price is 7.62 %: that much free cash flow Source Rock Royalties Ltd produces per unit of market value. When it exceeds the discount rate of our models (8.3 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Source Rock Royalties Ltd (SRR)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Source Rock Royalties Ltd it is C$0.8600 per share (as of Nov 9, 2026), against a price of C$1.09. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Source Rock Royalties Ltd stock overvalued or undervalued in 2026?
As of Nov 9, 2026, SRR trades above its calculated fair value: price C$1.09, fair value C$0.8600, a gap of about −21% (overvalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of SRR?
No. The price is what the market pays today (C$1.09); the fair value is what the company's own numbers justify (C$0.8600). For Source Rock Royalties Ltd the two are C$0.2300 per share apart. That gap is exactly why we show both numbers side by side.
How much is Source Rock Royalties Ltd worth?
The market values Source Rock Royalties Ltd at about C$53.8M (market capitalisation, as of Nov 9, 2026). Per share that is C$1.09; our models calculate a fair value of C$0.8600 per share.
What do the bullish and bearish scenarios say about SRR?
Our models span a range for Source Rock Royalties Ltd: cautious scenario C$0.8200, base C$0.8600, optimistic C$1.06 per share (as of Nov 9, 2026, price C$1.09). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of SRR?
Source Rock Royalties Ltd trades at a price-to-earnings ratio of 27.3 (as of Nov 9, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of C$0.8600 is built from several models across several years. Other multiples: P/B 2.3, P/S 8.6, EV/EBITDA 9.8.
How solid is the balance sheet of Source Rock Royalties Ltd (SRR)?
Balance-sheet figures for Source Rock Royalties Ltd (as of Nov 9, 2026): return on equity 8.3%. They feed the Quality Score of 72/100, which measures business quality independently of the share price.
How far is SRR from its 52-week high?
Source Rock Royalties Ltd trades at C$1.09, about 8% below its 52-week high of C$1.18 and 40% above the low of C$0.7761 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of C$0.8600 is for.
Which stocks are comparable to Source Rock Royalties Ltd?
From the same area (Energy) we also value Enbridge Inc, The Williams Companies, Inc, Enterprise Products Partners L.P., Kinder Morgan, Inc, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Source Rock Royalties Ltd stock attractive at the current price?
The data as of Nov 9, 2026: price C$1.09, calculated fair value C$0.8600 (−21%), Quality Score 72/100, from 26 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of SRR calculated?
We run Source Rock Royalties Ltd through 26 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of C$0.8600 builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.3% above its aggregate fair value. Source Rock Royalties Ltd itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Source Rock Royalties Ltd (SRR)?
The closing price on Nov 6, 2026 was C$1.09. Our model-based fair value is C$0.8600, about 21% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Source Rock Royalties Ltd right now?
The price sits above even our optimistic bull case (C$1.06). The favourable scenario is already priced in. Solid but not exceptional quality (72/100) and above fair value, neither a clear bargain nor a standout compounder. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.
Key figures of Source Rock Royalties Ltd
How large is the market capitalisation of Source Rock Royalties Ltd (SRR)?
The market capitalisation of Source Rock Royalties Ltd is C$53.8M (≈ $38.1M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Source Rock Royalties Ltd (SRR)?
The price-to-sales ratio of Source Rock Royalties Ltd is 8.58 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Source Rock Royalties Ltd (SRR)?
Earnings per share at Source Rock Royalties Ltd are C$0.0400 (price ÷ EPS = P/E 27.3). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Source Rock Royalties Ltd (SRR)?
The dividend yield of Source Rock Royalties Ltd is 7.2% (payout 195%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Source Rock Royalties Ltd (SRR)?
The net margin of Source Rock Royalties Ltd is 31.7% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Source Rock Royalties Ltd (SRR)?
The return on equity (ROE) of Source Rock Royalties Ltd is 8.3% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Source Rock Royalties Ltd (SRR)?
On an EBIT basis the return on assets of Source Rock Royalties Ltd is 8.1% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Source Rock Royalties Ltd (SRR)?
The operating margin of Source Rock Royalties Ltd is 53.7% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Source Rock Royalties Ltd (SRR)?
Revenue at Source Rock Royalties Ltd is growing +39.9% versus a year earlier (3y avg −2.4%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Source Rock Royalties Ltd (SRR)?
Earnings per share at Source Rock Royalties Ltd are growing +350% versus a year earlier. How much earnings per share grew versus a year earlier.
Free · no account needed
Watch Source Rock Royalties Ltd in the live analysis
One click puts Source Rock Royalties Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 9, 2026