As of 2025-06-04, the Intrinsic Value of Mesabi Trust (MSB) is 97.54 USD. This MSB valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 26.79 USD, the upside of Mesabi Trust is 264.10%.
The range of the Intrinsic Value is 85.01 - 115.61 USD
Based on its market price of 26.79 USD and our intrinsic valuation, Mesabi Trust (MSB) is undervalued by 264.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 85.01 - 115.61 | 97.54 | 264.1% |
| DCF (Growth 10y) | 97.43 - 130.48 | 111.02 | 314.4% |
| DCF (EBITDA 5y) | 54.89 - 135.49 | 56.08 | 109.3% |
| DCF (EBITDA 10y) | 72.05 - 148.84 | 74.87 | 179.5% |
| Fair Value | 177.73 - 177.73 | 177.73 | 563.44% |
| P/E | 19.55 - 31.28 | 26.11 | -2.5% |
| EV/EBITDA | 36.08 - 126.08 | 43.43 | 62.1% |
| EPV | 37.16 - 43.70 | 40.43 | 50.9% |
| DDM - Stable | 40.74 - 77.13 | 58.94 | 120.0% |
| DDM - Multi | 35.67 - 53.88 | 43.02 | 60.6% |
| Market Cap (mil) | 351.48 |
| Beta | 0.90 |
| Outstanding shares (mil) | 13.12 |
| Enterprise Value (mil) | 251.28 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.75% |
| Cost of Debt | 5.00% |
| WACC | 7.21% |