MESABI TRUST (MSB)
Mineral Royalty Traders · Financial Services · $1.9B
Intrinsic Value (Consensus)
$102.32
Current Price
$142.18
Margin of Safety
-28%
28% Above Intrinsic Value
Value: $102
Price: $142
Valuation Model Estimates
Current Price: $142.18
DCF (Discounted Cash Flow)
$95.76
Graham Number
Not applicable
—
Earnings Power Value
$69.02
Relative Value (P/E)
$142.18
Dividend Discount Model
Not applicable
—
Consensus Value
$102.32
Model Assumptions
Discount Rate
10.3%
Growth Rate
5.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $7.11
- EPS (Forward)
- $7.46
- Book Value
- —
- P/E Ratio
- 20.0
- Forward P/E
- 19.0
- PEG Ratio
- —
- ROE
- N/A
- Debt/Equity
- —
- Revenue Growth
- 331.3%
- Earnings Growth
- 5.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance