First Time Loading...

Duke Royalty Ltd
LSE:DUKE

Watchlist Manager
Duke Royalty Ltd Logo
Duke Royalty Ltd
LSE:DUKE
Watchlist
Price: 31.605 GBX 1.14% Market Closed
Updated: Apr 26, 2024

Intrinsic Value

DUKE's intrinsic value estimate is unreliable because it is based only on its multiples and doesn't use a DCF valuation.

Duke Royalty Ltd is a GG-based company operating in industry. [ Read More ]

The intrinsic value of one DUKE stock under the Base Case scenario is 38.883 GBX. Compared to the current market price of 31.605 GBX, Duke Royalty Ltd is Undervalued by 19%.

Key Points:
DUKE Intrinsic Value
Base Case
38.883 GBX
Undervaluation 19%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Duke Royalty Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling DUKE stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
Duke Royalty Ltd

Provide an overview of the primary business activities
of Duke Royalty Ltd.

What unique competitive advantages
does Duke Royalty Ltd hold over its rivals?

What risks and challenges
does Duke Royalty Ltd face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Duke Royalty Ltd.

Provide P/S
for Duke Royalty Ltd.

Provide P/E
for Duke Royalty Ltd.

Provide P/OCF
for Duke Royalty Ltd.

Provide P/FCFE
for Duke Royalty Ltd.

Provide P/B
for Duke Royalty Ltd.

Provide EV/S
for Duke Royalty Ltd.

Provide EV/GP
for Duke Royalty Ltd.

Provide EV/EBITDA
for Duke Royalty Ltd.

Provide EV/EBIT
for Duke Royalty Ltd.

Provide EV/OCF
for Duke Royalty Ltd.

Provide EV/FCFF
for Duke Royalty Ltd.

Provide EV/IC
for Duke Royalty Ltd.

Show me price targets
for Duke Royalty Ltd made by professional analysts.

What are the Revenue projections
for Duke Royalty Ltd?

How accurate were the past Revenue estimates
for Duke Royalty Ltd?

What are the Net Income projections
for Duke Royalty Ltd?

How accurate were the past Net Income estimates
for Duke Royalty Ltd?

What are the EPS projections
for Duke Royalty Ltd?

How accurate were the past EPS estimates
for Duke Royalty Ltd?

What are the EBIT projections
for Duke Royalty Ltd?

How accurate were the past EBIT estimates
for Duke Royalty Ltd?

Compare the revenue forecasts
for Duke Royalty Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Duke Royalty Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Duke Royalty Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Duke Royalty Ltd compared to its peers.

Compare the P/E ratios
of Duke Royalty Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Duke Royalty Ltd with its peers.

Analyze the financial leverage
of Duke Royalty Ltd compared to its main competitors.

Show all profitability ratios
for Duke Royalty Ltd.

Provide ROE
for Duke Royalty Ltd.

Provide ROA
for Duke Royalty Ltd.

Provide ROIC
for Duke Royalty Ltd.

Provide ROCE
for Duke Royalty Ltd.

Provide Gross Margin
for Duke Royalty Ltd.

Provide Operating Margin
for Duke Royalty Ltd.

Provide Net Margin
for Duke Royalty Ltd.

Provide FCF Margin
for Duke Royalty Ltd.

Show all solvency ratios
for Duke Royalty Ltd.

Provide D/E Ratio
for Duke Royalty Ltd.

Provide D/A Ratio
for Duke Royalty Ltd.

Provide Interest Coverage Ratio
for Duke Royalty Ltd.

Provide Altman Z-Score Ratio
for Duke Royalty Ltd.

Provide Quick Ratio
for Duke Royalty Ltd.

Provide Current Ratio
for Duke Royalty Ltd.

Provide Cash Ratio
for Duke Royalty Ltd.

What is the historical Revenue growth
over the last 5 years for Duke Royalty Ltd?

What is the historical Net Income growth
over the last 5 years for Duke Royalty Ltd?

What is the current Free Cash Flow
of Duke Royalty Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Duke Royalty Ltd.

Financials

Balance Sheet Decomposition
Duke Royalty Ltd

Current Assets 34.5m
Cash & Short-Term Investments 32.5m
Receivables 2m
Other Current Assets 25k
Non-Current Assets 190.8m
Long-Term Investments 185.7m
Intangibles 203k
Other Non-Current Assets 4.9m
Current Liabilities 1.1m
Accounts Payable 20k
Accrued Liabilities 645k
Other Current Liabilities 483k
Non-Current Liabilities 61.6m
Long-Term Debt 59.4m
Other Non-Current Liabilities 2.3m
Efficiency

Earnings Waterfall
Duke Royalty Ltd

Revenue
25.6m GBP
Cost of Revenue
-5m GBP
Gross Profit
20.6m GBP
Operating Expenses
-5.1m GBP
Operating Income
15.4m GBP
Other Expenses
-2.8m GBP
Net Income
12.7m GBP

Free Cash Flow Analysis
Duke Royalty Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
Fundamental Scores

DUKE Profitability Score
Profitability Due Diligence

Duke Royalty Ltd's profitability score is 47/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Operating Income
Positive Net Income
Positive Revenue Growth Forecast
47/100
Profitability
Score

Duke Royalty Ltd's profitability score is 47/100. The higher the profitability score, the more profitable the company is.

DUKE Solvency Score
Solvency Due Diligence

Duke Royalty Ltd's solvency score is 64/100. The higher the solvency score, the more solvent the company is.

Short-Term Solvency
Long-Term Solvency
Low D/E
Positive Net Debt
64/100
Solvency
Score

Duke Royalty Ltd's solvency score is 64/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

DUKE Price Targets Summary
Duke Royalty Ltd

Wall Street analysts forecast DUKE stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for DUKE is 47.94 GBX with a low forecast of 41.41 GBX and a high forecast of 57.75 GBX.

Lowest
Price Target
41.41 GBX
31% Upside
Average
Price Target
47.94 GBX
52% Upside
Highest
Price Target
57.75 GBX
83% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

DUKE Price
Duke Royalty Ltd

1M 1M
-2%
6M 6M
+5%
1Y 1Y
+4%
3Y 3Y
0%
5Y 5Y
-4%
10Y 10Y
-72%
Annual Price Range
31.605
52w Low
28.7
52w High
34.9
Price Metrics
Average Annual Return 6.05%
Standard Deviation of Annual Returns 38.47%
Max Drawdown -65%
Shares Statistics
Market Capitalization 131.3m GBX
Shares Outstanding 409 365 000
Percentage of Shares Shorted
N/A

DUKE Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Duke Royalty Ltd Logo
Duke Royalty Ltd

Country

Guernsey

Industry

N/A

Market Cap

131.3m GBP

Dividend Yield

8.93%

Description

Duke Royalty Ltd is a GG-based company operating in industry. Duke Royalty Limited is a Guernsey-based diversified royalty investment company. The firm specializes in diversified royalty financing and provides alternative capital solutions to a diversified range of businesses in Europe and abroad. The Company’s investment policy is to invest in, without limitation and restrictions (including geographical restrictions), long-term, revenue-based royalties in private and/or public companies, and or other alternative asset classes and/or financing instruments from time to time that bear similar risk and return characteristics. The firm provides financing solutions to private companies that are in need of capital but whose owners wish to maintain equity control of their business. The company provides capital to companies in exchange for rights to a small percentage of future revenues.

Contact

Saint Peter Port
Trafalgar Court, 4th Floor West Wing
+441481730613.0
https://www.dukeroyalty.com/

IPO

2012-07-09

Employees

-

Officers

CEO & Executive Director
Mr. Neil Alan Johnson
Chief Investment Officer & Executive Director
Mr. Charles Cannon-Brookes
CFO & Treasurer
Mr. Hugo Evans
Manager of Operations & Investor Relations
Mr. Ross Ainger

See Also

Discover More
What is the Intrinsic Value of one DUKE stock?

The intrinsic value of one DUKE stock under the Base Case scenario is 38.883 GBX.

Is DUKE stock undervalued or overvalued?

Compared to the current market price of 31.605 GBX, Duke Royalty Ltd is Undervalued by 19%.