Company Valuation: Scully Royalty Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Market Cap 1 201.9 79.19 165.7 154.7 119.4 197.3
Change - -60.78% 109.26% -6.66% -22.8% 65.21%
Enterprise Value (EV) 1 148.9 40.57 133.8 102.6 70.82 189.5
Change - -72.75% 229.83% -23.3% -31% 167.54%
P/E -10.9x 215x 22x -6.6x 89.5x -9.58x
PBR 0.57x 0.22x 0.45x 0.48x 0.37x 0.65x
PEG - -2x 0x 0x -1x 0x
Capitalization / Revenue 1.78x 1.33x 2.32x 2.43x 2.17x 5.59x
EV / Revenue 1.31x 0.68x 1.88x 1.61x 1.29x 5.37x
EV / EBITDA -11.1x 2.25x 7.77x 12.2x 6.91x 138x
EV / EBIT -7.09x 5.71x 20.2x -53.1x 26.4x -34.5x
EV / FCF -58.4x -2.1x -11.2x 3.89x -71.3x -5.1x
FCF Yield -1.71% -47.7% -8.93% 25.7% -1.4% -19.6%
Dividend per Share 2 - - - 1.13 0.23 -
Rate of return - - - 10.8% 2.86% -
EPS 2 -1.257 0.025 0.51 -1.58 0.09 -1.39
Distribution rate - - - -71.5% 256% -
Net sales 1 113.3 59.43 71.29 63.69 54.94 35.3
EBITDA 1 -13.45 18.06 17.22 8.416 10.24 1.37
EBIT 1 -21 7.104 6.635 -1.934 2.68 -5.491
Net income 1 -18.55 0.369 7.564 -23.4 1.391 -20.59
Net Debt 1 -53.02 -38.62 -31.9 -52.03 -48.59 -7.805
Reference price 2 13.662 5.358 11.212 10.435 8.056 13.309
Nbr of stocks (in thousands) 14,780 14,780 14,779 14,822 14,822 14,822
Announcement Date 5/11/20 4/30/21 4/29/22 4/26/23 3/29/24 4/30/25
1CAD in Million2CAD
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 67.83M
21.44x3.32x12.89x2.1% 46.33B
10.81x - - 1.63% 5.5B
15.16x2.29x10.08x1.7% 4.79B
19.32x - - - 3.6B
10.59x0.88x6.97x5.22% 3.25B
7.75x - - - 3.08B
12.5x - - - 1.68B
16.69x0.74x4.99x2.88% 1.49B
Average 14.28x 1.81x 8.73x 2.7% 7.75B
Weighted average by Cap. 18.63x 3.02x 12.09x 2.21%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Scully Royalty Ltd.

Historical PBR trend

Valuation ratios - PBR - Scully Royalty Ltd.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Scully Royalty Ltd.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Scully Royalty Ltd.

  1. Stock Market
  2. Stocks
  3. SRL Stock
  4. Valuation Scully Royalty Ltd.