| Nov 25 | Feb 26 | May 26 | Aug 26 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Buy | — | — | — | — | — | — | — | — | — | — | — | — |
| Sell | — | — | — | — | — | — | — | — | — | — | — | — |
| total | individual payouts | |
|---|---|---|
| 2026 | 0.55 |
—
—
—
|
| 2025 | 6.97 |
—
—
—
—
|
| 2024 | 1.35 |
—
—
—
—
|
| 2023 | 0.35 |
—
|
| 2022 | 3.63 |
—
—
—
|
| 2021 | 2.86 |
—
—
—
—
|
| 2020 | 1.67 |
—
—
—
—
|
| 2019 | 3.36 |
—
—
—
—
|
| 2018 | 2.79 |
—
—
—
—
|
| 2017 | 1.65 |
—
—
—
—
—
|
| 2016 | 0.55 |
—
—
—
—
|
| 2024 | 2025 | 2026 | Q'26 | |
|---|---|---|---|---|
| Cash | 23.98 | 100.20 | 23.16 | 17.39 |
| Receivables | 1.96 | 1.16 | 0.78 | 0.97 |
| Inventory | — | — | — | — |
| Other | 0.45 | 0.24 | 0.26 | 1.05 |
| 26.69 | 101.73 | 24.36 | 19.84 |
| 2024 | 2025 | 2026 | Q'26 | |
|---|---|---|---|---|
| Payables | — | — | — | — |
| ST’ Debt | — | — | — | — |
| Other | — | — | — | — |
| 5.72 | 78.40 | 3.95 | 2.25 |
| 10y | 5y | 3y | |
| Sales | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Cash Flow | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Earnings | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Book Value | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Apr | Jul | Oct | Jan | Year | |
|---|---|---|---|---|---|
| ’26 | 2.25 | 2.48 | — | — |
—
|
| ’26 | 4.73 | 5.61 | 3.59 | 3.59 |
17.52
|
| ’25 | 6.25 | 6.49 | 79.00 | 6.85 |
98.60
|
| ’24 | 1.85 | 9.89 | 4.90 | 6.23 |
22.86
|
| ’23 | 14.20 | (4.37) | 0.08 | (2.17) |
7.74
|
| ’22 | 9.40 | 27.74 | 16.36 | 17.95 |
71.46
|
| ’21 | 2.17 | 7.22 | 5.74 | 10.83 |
25.95
|
| Apr | Jul | Oct | Jan | Year | |
|---|---|---|---|---|---|
| ’26 | 0.53 | 0.25 | — | — |
—
|
| ’26 | 2.08 | 4.38 | 3.52 | 4.43 |
14.40
|
| ’25 | 2.50 | 3.81 | 78.22 | 9.41 |
93.94
|
| ’24 | (0.86) | 4.65 | 5.16 | 5.66 |
14.61
|
| ’23 | 13.10 | 1.57 | (0.26) | (0.54) |
13.86
|
| ’22 | 5.36 | 18.26 | 18.73 | 20.50 |
62.84
|
| ’21 | (0.04) | 3.66 | 5.46 | 11.73 |
20.81
|
| Apr | Jul | Oct | Jan | Year | |
|---|---|---|---|---|---|
| ’26 | 0.53 | 0.25 | — | — |
—
|
| ’26 | 2.08 | 4.38 | 3.52 | 4.43 |
14.40
|
| ’25 | 2.50 | 3.81 | 78.22 | 9.41 |
93.94
|
| ’24 | (0.86) | 4.65 | 5.16 | 5.66 |
14.61
|
| ’23 | 13.10 | 1.57 | (0.26) | (0.54) |
13.86
|
| ’22 | 5.36 | 18.26 | 18.73 | 20.50 |
62.84
|
| ’21 | (0.04) | 3.66 | 5.46 | 11.73 |
20.81
|
| Apr | Jul | Oct | Jan | Year | |
|---|---|---|---|---|---|
| ’26 | 0.08 | (0.01) | — | — |
—
|
| ’26 | 0.28 | 0.36 | 0.21 | 0.21 |
1.06
|
| ’25 | 0.27 | 0.41 | 5.97 | 0.46 |
7.11
|
| ’24 | 0.08 | 0.70 | 0.31 | 0.36 |
1.45
|
| ’23 | 1.04 | (0.37) | (0.03) | (0.23) |
0.40
|
| ’22 | 0.65 | 2.04 | 1.22 | 1.33 |
5.24
|
| ’21 | 0.12 | 0.51 | 0.39 | 0.76 |
1.78
|
| 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ‡‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ | 16.56 | 17.13 | 15.93 | 22.55 | 19.32 | — | — | — |
Low Price
|
| ‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ | 35.65 | 29.00 | 29.72 | 39.82 | 42.38 | — | — | — |
High Price
|
| — | — | — | — | — | — | — | — | — | — | — | — | — |
Employees
|
| ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡ | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | — | — | — |
Revenue/Emp
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 71.46 | 7.74 | 22.86 | 98.60 | 17.52 | — | — | — |
Revenue
|
| ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡ | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | — | — | — |
Gross Margin
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 68.77 | 5.31 | 18.98 | 93.27 | 13.87 | — | — | — |
EBT
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 96.23% | 68.58% | 83.03% | 94.60% | 79.14% | — | — | — |
EBT Margin
|
| ‡‡‡‡‡ | ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡ | 0.00 | 0.00 | 18.98 | 93.27 | 13.87 | — | — | — |
Net Income
|
| — | — | — | — | — | — | — | — | — | — | — | — | — |
Depreciation
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 5.45 | 0.59 | 1.74 | 7.51 | 1.34 | — | — | — |
Revenue/Sh
|
| ‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | 5.24 | 0.40 | 1.45 | 7.11 | 1.06 | — | — | — |
Earnings/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 4.79 | 1.06 | 1.11 | 7.16 | 1.10 | — | — | — |
Cash Flow/Sh
|
| ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡ | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | — | — | — |
Capex/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 4.79 | 1.06 | 1.11 | 7.16 | 1.10 | — | — | — |
Free CF/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2.35 | 0.87 | 1.60 | 1.78 | 1.56 | — | — | — |
Book Value/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 13.12 | 13.12 | 13.12 | 13.12 | 13.12 | — | — | — |
Shares
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 5.34 | 56.17 | 13.46 | 3.32 | 32.25 | — | — | — |
PE Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 5.14 | 39.03 | 11.20 | 3.14 | 25.59 | — | — | — |
PS Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 11.92 | 26.42 | 12.20 | 13.27 | 21.98 | — | — | — |
PB Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 4.47 | 37.22 | 10.15 | 2.12 | 24.27 | — | — | — |
EV/Sales
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 5.08 | 20.79 | 15.88 | 2.23 | 29.52 | — | — | — |
EV/FCF
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 62.84 | 13.86 | 14.61 | 93.94 | 14.40 | — | — | — |
Op' Cash Flow
|
| — | — | — | — | — | — | — | — | — | — | — | — | — |
Capex
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 62.84 | 13.86 | 14.61 | 93.94 | 14.40 | — | — | — |
FCF
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 30.79 | 11.44 | 20.98 | 23.33 | 20.40 | — | — | — |
Working Cap'
|
| — | — | — | — | — | — | — | — | — | — | — | — | — |
Total Debt
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (47.73) | (13.97) | (23.98) | (100.20) | (23.16) | — | — | — |
Net Debt
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 30.79 | 11.44 | 20.98 | 23.33 | 20.40 | — | — | — |
Sh' Equity
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 178.98% | 15.61% | 93.04% | 145.27% | 22.00% | — | — | — |
ROA
|
| ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | — | — | — |
ROIC
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 290.94% | 25.14% | 117.13% | 421.08% | 63.43% | — | — | — |
ROE
|
Mesabi Trust (MSB), a passive royalty trust tied to iron ore royalties from Minnesota’s Mesabi Range, delivers extreme volatility mirroring global steel cycles, with revenues swinging from $9.7 million in 2016 to a peak of $71.5 million in 2022 before plunging 89% to $7.7 million in 2023. Its 100% gross margins ensure royalties flow nearly entirely to distributable cash flow—peaking at $4.79 free cash flow per share in 2022—making it a magnet for income seekers despite tax quirks and lumps tied to lessees like ArcelorMittal and events from U.S. tariffs to China’s property woes.
Stock prices track revenue per share with over 90% correlation, compressing multiples at peaks (e.g., 3.1x projected PS in 2025) and expanding in troughs, while a net cash fortress bolsters ROE forecasts to 4.2%. Analysts project a bullish 2025 rebound to $98.6 million revenue (+332%), $7.11 EPS, and 20%+ yields, fueled by iron ore stabilization and U.S. infrastructure tailwinds.
Yet risks like prolonged China weakness or regulatory pressures on taconite mining loom, positioning MSB as a high-conviction hold for commodity bulls seeking asymmetric upside below 10x forward PE—explore the full analysis for cycle-timed entry signals and long-term reserve math.
Keep track of companies that you follow and research.
Full access to our data with predictions and indicators that we calculate daily.
Full access to our screener with tons of custom values and customizable email notifications.
Excel export of financials and screeners you define and save.