Duke Royalty Ltd
LSE:DUKE

Watchlist Manager
Duke Royalty Ltd Logo
Duke Royalty Ltd
LSE:DUKE
Watchlist
Price: 30 GBX -0.66% Market Closed
Market Cap: 127.3m GBX
Have any thoughts about
Duke Royalty Ltd?
Write Note

Intrinsic Value

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

The intrinsic value of one DUKE stock under the Base Case scenario is 32.01 GBX. Compared to the current market price of 30 GBX, Duke Royalty Ltd is Undervalued by 6%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

DUKE Intrinsic Value
32.01 GBX
Undervaluation 6%
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

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for DUKE cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about DUKE?
Bearish
Neutral
Bullish
Discover Undervalued Stocks

Fundamental Analysis

Risks & Rewards

 

 

 

 

View All Risks & Rewards
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Notes
AI Assistant
AI Assistant
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
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Duke Royalty Ltd

Current Assets 37.3m
Cash & Short-Term Investments 36.3m
Receivables 998k
Non-Current Assets 201.1m
Long-Term Investments 193.5m
Intangibles 203k
Other Non-Current Assets 7.4m
Current Liabilities 1.3m
Accounts Payable 461k
Accrued Liabilities 632k
Other Current Liabilities 170k
Non-Current Liabilities 71.8m
Long-Term Debt 69.8m
Other Non-Current Liabilities 2m
Efficiency

Earnings Waterfall
Duke Royalty Ltd

Revenue
25.6m GBP
Cost of Revenue
-6.4m GBP
Gross Profit
19.2m GBP
Operating Expenses
-5.5m GBP
Operating Income
13.6m GBP
Other Expenses
-2m GBP
Net Income
11.6m GBP

Free Cash Flow Analysis
Duke Royalty Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

DUKE Profitability Score
Profitability Due Diligence

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

64/100
Profitability
Score

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

DUKE Solvency Score
Solvency Due Diligence

Duke Royalty Ltd's solvency score is 61/100. The higher the solvency score, the more solvent the company is.

Short-Term Solvency
Long-Term Solvency
Low D/E
Positive Net Debt
61/100
Solvency
Score

Duke Royalty Ltd's solvency score is 61/100. 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 46.92 GBX with a low forecast of 41.41 GBX and a high forecast of 54.6 GBX.

Lowest
Price Target
41.41 GBX
38% Upside
Average
Price Target
46.92 GBX
56% Upside
Highest
Price Target
54.6 GBX
82% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for DUKE?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for DUKE is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

Duke Royalty Ltd Logo
Duke Royalty Ltd

Country

Guernsey

Industry

N/A

Market Cap

124.6m GBP

Dividend Yield

9.33%

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
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
Chief Financial Officer
Mr. Hugo Evans

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 32.01 GBX.

Is DUKE stock undervalued or overvalued?

Compared to the current market price of 30 GBX, Duke Royalty Ltd is Undervalued by 6%.

Back to Top