Valuation Source Rock Royalties Ltd.

Stocks

Market Closed - Toronto S.E. 20:55:52 21/10/2026 BST			5-day change	1st Jan Change
1.120 ^CAD	+3.70%		+1.82%	+27.27%

10-15	Source Rock Royalties Ltd. Declares Monthly Cash Dividend on Common Share, Payable on November 13, 2026	CI
10-13	Source Rock Royalties Ltd. Acquires Alberta Heavy Oil Gross Overriding Royalty In Oil Sands Leases	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2023	2024	2025
Market Cap ¹	34.12	37.54	39.2	40.11
Change	-	10.03%	4.42%	2.33%
Enterprise Value (EV) ¹	20.97	36.08	34.57	35.96
Change	-	72.07%	-4.2%	4.04%
P/E	12.9x	24.4x	27.7x	31.4x
PBR	1.24x	1.4x	1.52x	1.71x
PEG	0x	-0.6x	-3.14x	-3.25x
Capitalization / Revenue	5.26x	5.65x	5.1x	6.65x
EV / Revenue	3.23x	5.43x	4.5x	5.96x
EV / EBITDA	3.93x	7.19x	5.78x	7.8x
EV / EBIT	6.64x	19.7x	17x	21.8x
EV / FCF	13.8x	-3.87x	5.16x	10x
FCF Yield	7.24%	-25.8%	19.4%	9.96%
Dividend per Share ²	0.06	0.066	0.0765	0.078
Rate of return	7.89%	7.95%	8.9%	8.86%
EPS ²	0.059	0.034	0.031	0.028
Distribution rate	102%	194%	247%	279%
Net sales ¹	6.491	6.646	7.69	6.031
EBITDA ¹	5.337	5.018	5.976	4.613
EBIT ¹	3.156	1.835	2.036	1.651
Net income ¹	2.558	1.566	1.495	1.322
Net Debt ¹	-13.15	-1.462	-4.636	-4.15
Reference price ²	0.760	0.830	0.860	0.880
Nbr of stocks (in thousands)	44,897	45,232	45,583	45,583
Announcement Date	14/04/23	19/04/24	25/04/25	17/04/26

¹CAD in Million²CAD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SOURCE ROCK ROYALTIES LTD.	-	-	-	-	36.29M
CONOCOPHILLIPS	12.7x	2.56x	5.58x	2.32%	175B
CANADIAN NATURAL RESOURCES LIMITED	12.63x	3.46x	6.54x	3.26%	112B
EOG RESOURCES, INC.	8.75x	2.79x	4.72x	2.6%	82.81B
ADNOC GAS PLC	17x	3.9x	10.36x	5.6%	66.62B
OCCIDENTAL PETROLEUM CORPORATION	6.85x	2.49x	3.89x	1.66%	62.68B
CENOVUS ENERGY INC.	8.21x	1.43x	4.47x	1.87%	61.02B
ONEOK, INC.	16.09x	2.09x	10.29x	4.62%	58.7B
DEVON ENERGY CORPORATION	9.15x	2.54x	4.95x	2.23%	57.35B
DIAMONDBACK ENERGY, INC.	10.55x	3.39x	4.7x	2.16%	56.27B
Average	11.32x	2.74x	6.17x	2.93%	73.22B
Weighted average by Cap.	11.59x	2.77x	6.09x	2.87%