Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.
Source CapitalSOR +0.15%59 Intrinsic Value: Projected FCF is $38.67 as of Sep. 11, 2026. GuruFocus rates SOR with a GF Score™ of 59/100 and a GF Value™ of $62.87 (Modestly Undervalued). The stock has 2 warning signs investors should review. Among 1,219 Asset Management companies, Source Capital ranks worse than 68.91% on this metric.
Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.
As of today (2026-09-11), Source Capital's Intrinsic Value: Projected FCF is $38.67. The stock price of Source Capital is $46.32. Therefore, Source Capital's Price-to-Intrinsic-Value-Projected-FCF of today is 1.2.
The historical rank and industry rank for Source Capital's Intrinsic Value: Projected FCF or its related term are showing as below:
SOR'
s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 1.16 Med: 1.2 Max: 1.25
Current: 1.2
During the past 10 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Source Capital was 1.25. The lowest was 1.16. And the median was 1.20.
SOR's Price-to-Projected-FCF is ranked worse than 68.91% of 1219
companies
in the Asset Management industry
Industry Median: 0.89
vs SOR: 1.20
Source Capital (NYSE:SOR) Intrinsic Value: Projected FCF Explanation
The growth multiple is capped between 8.35 and 17.74.
Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.
Source Capital's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as
Price-to-Intrinsic-Value-Projected-FCF
=
Share Price
/
Intrinsic Value: Projected FCF
=
46.32
/
38.669619175082
=
1.20
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
Source Capital Intrinsic Value: Projected FCF Related Terms
Source Capital Intrinsic Value: Projected FCF Historical Data
* Premium members only.
The historical data trend for Source Capital's Intrinsic Value: Projected FCF can be seen below:
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
Source Capital Intrinsic Value: Projected FCF Chart
SOR vs LEO, AEF, CCAP: Intrinsic Value: Projected FCF Comparison
For the Asset Management subindustry, Source Capital's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:
* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.
Source Capital Price-to-Projected-FCF vs Asset Management Industry
For the Asset Management industry and Financial Services sector, Source Capital's Price-to-Projected-FCF distribution charts can be found below:
* The bar in red indicates where Source Capital's Price-to-Projected-FCF falls into.
Source Capital Intrinsic Value: Projected FCF Calculation
Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.
The details of how we calculate the intrinsic value of stocks are described in detail here.
This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
What does a Intrinsic Value: Projected FCF of $38.67 mean?
Source Capital (SOR) has a Intrinsic Value: Projected FCF of $38.67 as of Sep. 11, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Source Capital and its competitors. According to the industry distribution chart, Source Capital ranks #840 out of 1219 companies in the Asset Management industry, placing it in the top 68.9%.
Is Source Capital's Intrinsic Value: Projected FCF too high?
Source Capital's current Intrinsic Value: Projected FCF is $38.67. The Asset Management industry median Intrinsic Value: Projected FCF is 0.89. Source Capital's value of $38.67 is 4244.9% above this industry median. Based on the distribution chart, Source Capital ranks #840 out of 1219 companies in the Asset Management industry, which is below the industry midpoint. Overall, Source Capital has a GF Score™ of 59/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Source Capital's Intrinsic Value: Projected FCF compare to LEO and AEF?
According to the Asset Management industry distribution chart, Source Capital ranks #840 out of 1219 companies for Intrinsic Value: Projected FCF. This places Source Capital in the lower half of its industry. The industry median Intrinsic Value: Projected FCF is 0.89. Source Capital's value of $38.67 is 4244.9% above this benchmark. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Intrinsic Value: Projected FCF for an Asset Management company?
The median Intrinsic Value: Projected FCF among Asset Management companies is 0.89, based on 1,219 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: Projected FCF significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: Projected FCF should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Source Capital's current Intrinsic Value: Projected FCF of $38.67 is 4244.9% above the industry median. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Intrinsic Value: Projected FCF mean?
A high Intrinsic Value: Projected FCF can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Source Capital and its competitors. For the Asset Management industry, the median Intrinsic Value: Projected FCF is 0.89 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Source Capital's current Intrinsic Value: Projected FCF is $38.67. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Source Capital stock overvalued right now?
Based on GuruFocus' analysis, Source Capital (SOR) is currently considered Modestly Undervalued. The stock's GF Value™ is $62.87, compared to a current price of $46.32 — trading 26.3% below its estimated fair value. The current Intrinsic Value: Projected FCF is $38.67 and 4244.9% above the Asset Management industry median of 0.89. Source Capital's overall GF Score™ is 59/100 with 2 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Intrinsic Value: Projected FCF calculated?
Intrinsic Value: Projected FCF is calculated from a company's financial statements. For Source Capital (SOR), the current Intrinsic Value: Projected FCF is $38.67 as of Sep. 11, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.
Is Source Capital (SOR) Overvalued in 2026?
Based on GuruFocus' analysis, Source Capital stock appears to be undervalued.
The current stock price of $46.32 is trading 26.3% below its estimated GF Value™ of $62.87.
GuruFocus considers Source Capital to be Modestly Undervalued.
Key valuation signals for SOR:
Intrinsic Value: Projected FCF: $38.67
GF Value™: $62.87 vs. price of $46.32 (26.3% below fair value)
Industry Position: 4244.9% above the Asset Management median (#840 of 1219)
No single metric tells the full story. See the SOR stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.
Source Capital Inc is a diversified, closed-end management investment company. The investment objective of the company is to seek maximum total return for Common shareholders from both capital appreciation and investment income to the extent consistent with the protection of invested capital.
59GF Score
Get the complete analysis for SOR
Intrinsic Value: Projected FCF is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
SOR has been successfully added to your 
