DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Cross Timbers Royalty Trust (CRT)

Energy | Oil & Gas Exploration & Production

Today's Price

$12.16

Today's Fair Value

$10.00 -17.76%

Margin of Safety

-21.60%

Projected Value (5Y)

$16.10 +32.4%

Dividends Paid (5Y)

$2.59

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 88.9% | CAGR (5y): -0.77%

Diluted Shares Growth Rate

Regression: 0% | CAGR (5y): 0%

Dividend Growth Rate

Regression: -6.66% | CAGR (5y): -7.07%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 9.77x)

Discount Rate