Cross Timbers Royalty Trust (CRT) DCF Valuation

Cross Timbers Royalty Trust (CRT) DCF Valuation
  • ✓ Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
  • ✓ Design Profissional: Modelos Confiáveis ​​E Padrão Da Indústria
  • ✓ Pré-Construídos Para Uso Rápido E Eficiente
  • ✓ Não É Necessária Experiência; Fácil De Seguir

Cross Timbers Royalty Trust (CRT) 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:

Whether you're an investor or an analyst, this Cross Timbers Royalty Trust (CRT) DCF Calculator is your go-to tool for accurate valuation. It comes preloaded with real data from Cross Timbers Royalty Trust, allowing you to adjust forecasts and instantly observe the effects.


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 5.9 5.3 7.4 12.5 12.4 15.3 19.0 23.6 29.3 36.4
Revenue Growth, % 0 -10.55 40.13 67.96 -1.04 24.12 24.12 24.12 24.12 24.12
EBITDA 5.2 4.7 6.7 12.0 11.5 14.0 17.3 21.5 26.7 33.2
EBITDA, % 88.16 87.95 89.71 96.43 92.88 91.03 91.03 91.03 91.03 91.03
Depreciation .7 .6 .8 .8 -.1 1.2 1.5 1.9 2.3 2.9
Depreciation, % 11.84 12.05 10.29 6.13 -0.5168 7.96 7.96 7.96 7.96 7.96
EBIT 4.5 4.0 5.9 11.3 11.5 12.7 15.8 19.6 24.4 30.3
EBIT, % 76.32 75.91 79.42 90.3 93.4 83.07 83.07 83.07 83.07 83.07
Total Cash 1.5 1.4 1.8 1.9 1.9 3.2 4.0 5.0 6.2 7.7
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .0 .0 .0 .0 .0
Account Receivables, % 0.02766822 0.000433287888 0.00032264782 0.02698954 0.0409412
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 4.5 4.0 5.9 11.3 11.5 12.7 15.8 19.6 24.4 30.3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 5.2 4.7 6.7 12.0 11.5 14.0 17.3 21.5 26.7 33.2
WACC, % 7 7 7 7 7 7 7 7 7 7
PV UFCF
SUM PV UFCF 89.8
Long Term Growth Rate, % 0.50
Free cash flow (T + 1) 33
Terminal Value 512
Present Terminal Value 365
Enterprise Value 455
Net Debt -1,852
Equity Value 2,307
Diluted Shares Outstanding, MM 6
Equity Value Per Share 384.57

What You Will Receive

  • Authentic CRT Financials: Access to historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
  • Real-Time Calculations: Intrinsic value and NPV are computed automatically.
  • Comprehensive Scenario Analysis: Evaluate various scenarios to assess Cross Timbers Royalty Trust’s future performance.
  • User-Friendly Design: Designed for professionals but easy to navigate for newcomers.

Key Features

  • 🔍 Real-Life CRT Financials: Pre-filled historical and projected data for Cross Timbers Royalty Trust (CRT).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate Cross Timbers Royalty Trust’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Cross Timbers Royalty Trust’s valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered Cross Timbers Royalty Trust (CRT) data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for Cross Timbers Royalty Trust’s intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose This Calculator for Cross Timbers Royalty Trust (CRT)?

  • All-in-One Solution: Features DCF, WACC, and comprehensive financial ratio analyses tailored for CRT.
  • Flexible Inputs: Modify the highlighted fields to explore different investment scenarios.
  • In-Depth Analysis: Automatically computes the intrinsic value and Net Present Value for Cross Timbers Royalty Trust (CRT).
  • Ready-to-Use Data: Includes both historical and projected data for precise calculations.
  • Expert Level: Perfect for financial analysts, investors, and consultants focusing on CRT.

Who Should Use This Product?

  • Investors: Accurately assess Cross Timbers Royalty Trust's (CRT) fair value prior to making investment choices.
  • CFOs: Utilize a professional-grade DCF model for financial reporting and analysis related to (CRT).
  • Consultants: Efficiently customize the template for valuation reports tailored to (CRT) clients.
  • Entrepreneurs: Acquire insights into financial modeling practices employed by leading firms, including (CRT).
  • Educators: Implement this tool as a resource to illustrate valuation techniques relevant to (CRT).

What the Template Contains

  • Preloaded CRT Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
  • Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
  • Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
  • Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.

No products were found matching.