PermRock Royalty Trust (PRT) DCF Valuation

PermRock Royalty Trust (PRT) DCF Valuation
  • ✓ Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets
  • ✓ Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur
  • ✓ Pré-Construits Pour Une Utilisation Rapide Et Efficace
  • ✓ Aucune Expertise N'Est Requise; Facile À Suivre

PermRock Royalty Trust (PRT) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Looking to assess the intrinsic value of PermRock Royalty Trust (PRT)? Our (PRT) DCF Calculator integrates real-world data with extensive customization features, enabling you to refine your forecasts and enhance your investment strategies.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 10.4 3.2 8.1 13.2 7.2 8.0 9.0 10.0 11.2 12.5
Revenue Growth, % 0 -69.49 155.47 61.79 -45.47 11.71 11.71 11.71 11.71 11.71
EBITDA 8.8 1.9 7.4 12.3 6.3 6.7 7.5 8.3 9.3 10.4
EBITDA, % 84.58 59.92 90.5 93.37 87.14 83.1 83.1 83.1 83.1 83.1
Depreciation 1.6 1.3 .8 .9 .0 1.2 1.3 1.4 1.6 1.8
Depreciation, % 15.42 40.08 9.5 6.63 0 14.33 14.33 14.33 14.33 14.33
EBIT 7.2 .6 6.6 11.4 6.3 5.5 6.2 6.9 7.7 8.6
EBIT, % 69.16 19.83 81 86.74 87.14 68.78 68.78 68.78 68.78 68.78
Total Cash 1.2 1.2 1.8 2.0 1.4 1.7 1.9 2.1 2.4 2.6
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .0 .0 .0 .0 .0
Account Receivables, % 0 0 0 0 0
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0 0 0 0 0 0 0 0 0 0
Accounts Payable .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Accounts Payable, % 0 0 0 0 0 0 0 0 0 0
Capital Expenditure .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Capital Expenditure, % 0 0 0 0 0 0 0 0 0 0
Tax Rate, % 0 0 0 0 0 0 0 0 0 0
EBITAT 7.2 .6 6.6 18,141.2 6.3 5.5 6.2 6.9 7.7 8.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 8.8 1.9 7.4 18,142.1 6.3 6.7 7.5 8.3 9.3 10.4
WACC, % 8.92 8.92 8.92 8.92 8.92 8.92 8.92 8.92 8.92 8.92
PV UFCF
SUM PV UFCF 32.2
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 11
Terminal Value 153
Present Terminal Value 100
Enterprise Value 132
Net Debt -1,369
Equity Value 1,501
Diluted Shares Outstanding, MM 12
Equity Value Per Share 123.36

What You Will Get

  • Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real PRT financials.
  • Real-World Data: Historical data and forward-looking estimates (as indicated in the yellow cells).
  • Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
  • Automatic Calculations: Instantly observe the effect of your inputs on PermRock Royalty Trust's valuation.
  • Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
  • User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.

Key Features

  • Comprehensive Financial Data: Gain access to precise pre-loaded historical figures and future forecasts for PermRock Royalty Trust (PRT).
  • Tailorable Forecast Parameters: Modify highlighted fields such as WACC, growth rates, and profit margins as needed.
  • Real-Time Calculations: Automatic recalculations for DCF, Net Present Value (NPV), and cash flow assessments.
  • Interactive Dashboard: User-friendly charts and summaries to effectively visualize your valuation findings.
  • Designed for All Experience Levels: An intuitive layout crafted for investors, CFOs, and consultants alike.

How It Works

  • Step 1: Download the prebuilt Excel template featuring PermRock Royalty Trust’s (PRT) data.
  • Step 2: Navigate through the pre-filled sheets to familiarize yourself with the essential metrics.
  • Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly see the recalculated results, including PermRock Royalty Trust’s (PRT) intrinsic value.
  • Step 5: Use the outputs to make informed investment decisions or to create reports.

Why Choose This Calculator for PermRock Royalty Trust (PRT)?

  • Accurate Data: Up-to-date financials for PermRock ensure dependable valuation outcomes.
  • Customizable: Tailor key metrics like production rates, royalty percentages, and discount rates to fit your forecasts.
  • Time-Saving: Built-in calculations save you the hassle of starting from the ground up.
  • Professional-Grade Tool: Crafted for investors, analysts, and financial advisors in the energy sector.
  • User-Friendly: Simple interface and clear guidance make it accessible for all users.

Who Should Use This Product?

  • Investors: Evaluate PermRock Royalty Trust’s (PRT) performance prior to making investment decisions.
  • CFOs and Financial Analysts: Enhance valuation methodologies and analyze financial forecasts for PRT.
  • Startup Founders: Understand the valuation practices of established entities like PermRock Royalty Trust (PRT).
  • Consultants: Provide comprehensive valuation analyses and reports for clients interested in PRT.
  • Students and Educators: Utilize data from PermRock Royalty Trust (PRT) to teach and apply valuation concepts.

What the Template Contains

  • Pre-Filled Data: Contains PermRock Royalty Trust's historical financials and projections.
  • Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
  • Key Financial Ratios: Analyze PRT's profitability, efficiency, and leverage.
  • Customizable Inputs: Easily modify revenue growth, margins, and tax rates.
  • Clear Dashboard: Charts and tables summarizing key valuation results.

No products were found matching.