Mesa Royalty Trust (MTR) DCF Valuation

Mesa Royalty Trust (MTR) 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

Mesa Royalty Trust (MTR) 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 Mesa Royalty Trust (MTR) DCF Calculator is your go-to resource for accurate valuation. Preloaded with real data from Mesa Royalty Trust, you can 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 1.8 .8 .9 4.1 3.4 3.7 4.1 4.4 4.9 5.3
Revenue Growth, % 0 -53.98 9.13 353.6 -17.62 9.38 9.38 9.38 9.38 9.38
EBITDA 1.6 .6 .8 3.7 .0 2.4 2.7 2.9 3.2 3.5
EBITDA, % 88.79 67.29 83.34 88.91 0 65.67 65.67 65.67 65.67 65.67
Depreciation .2 .3 .2 .5 .0 .5 .6 .6 .7 .8
Depreciation, % 11.21 32.71 16.68 11.09 0 14.34 14.34 14.34 14.34 14.34
EBIT 1.4 .3 .6 3.2 .0 1.9 2.1 2.3 2.5 2.7
EBIT, % 77.58 34.59 66.66 77.81 0 51.33 51.33 51.33 51.33 51.33
Total Cash 1.2 1.1 1.3 2.4 .4 2.5 2.7 3.0 3.3 3.6
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 1.4 .3 .6 3.2 .0 1.9 2.1 2.3 2.5 2.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 1.6 .6 .8 3.7 .0 2.4 2.7 2.9 3.2 3.5
WACC, % 7.57 7.57 7.57 7.57 7.57 7.57 7.57 7.57 7.57 7.57
PV UFCF
SUM PV UFCF 11.7
Long Term Growth Rate, % 0.50
Free cash flow (T + 1) 4
Terminal Value 50
Present Terminal Value 34
Enterprise Value 46
Net Debt -2
Equity Value 48
Diluted Shares Outstanding, MM 2
Equity Value Per Share 25.89

What You Will Receive

  • Customizable Excel Template: A fully adjustable Excel-based DCF Calculator featuring pre-filled real MTR financials.
  • Authentic Data: Historical performance metrics and future estimates (highlighted in the yellow cells).
  • Assumption Flexibility: Modify forecast parameters such as revenue growth, EBITDA %, and WACC.
  • Instant Calculations: Quickly observe how your inputs affect Mesa Royalty Trust’s valuation.
  • Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
  • User-Friendly Layout: Organized for simplicity and ease of navigation, complete with step-by-step guidance.

Key Features

  • Comprehensive MTR Data: Pre-filled with Mesa Royalty Trust's historical performance metrics and future projections.
  • Tailored Input Options: Customize key variables such as revenue streams, operational costs, discount rates, tax implications, and capital investments.
  • Interactive Valuation Framework: Real-time updates to Net Present Value (NPV) and intrinsic value in response to your adjustments.
  • Multiple Scenario Analysis: Develop various forecasting scenarios to evaluate different valuation possibilities.
  • Intuitive User Interface: Designed for ease of use, catering to both industry experts and newcomers.

How It Works

  1. Download the Template: Gain immediate access to the Excel-based MTR DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
  3. Instant Calculations: The model will automatically calculate the intrinsic value of Mesa Royalty Trust (MTR).
  4. Test Scenarios: Experiment with different assumptions to assess potential changes in valuation.
  5. Analyze and Decide: Utilize the results to inform your investment or financial decisions.

Why Choose This Calculator for Mesa Royalty Trust (MTR)?

  • User-Friendly Interface: Perfectly crafted for both novice and experienced users.
  • Customizable Inputs: Adjust parameters easily to suit your financial analysis.
  • Real-Time Adjustments: Observe immediate changes to Mesa Royalty Trust’s valuation as you tweak inputs.
  • Pre-Configured Data: Comes with Mesa Royalty Trust’s actual financial figures for swift evaluations.
  • Relied Upon by Experts: Favored by investors and analysts for making well-informed decisions.

Who Should Use This Product?

  • Investors: Accurately assess Mesa Royalty Trust’s (MTR) fair value before making investment choices.
  • CFOs: Utilize a professional-grade DCF model for financial reporting and analysis specific to MTR.
  • Consultants: Easily customize the template for valuation reports tailored to MTR clients.
  • Entrepreneurs: Acquire insights into financial modeling practices employed by leading firms in the royalty trust sector.
  • Educators: Employ it as a teaching resource to illustrate valuation techniques relevant to MTR.

What the Template Contains

  • Historical Data: Includes Mesa Royalty Trust’s past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Mesa Royalty Trust’s intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of Mesa Royalty Trust’s financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.