DCF Calculator

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

Mesa Royalty Trust (MTR)

Energy | Oil & Gas Exploration & Production

Today's Price

$2.43

Today's Fair Value

$1.25 -48.56%

Margin of Safety

-94.40%

Projected Value (5Y)

$2.01 -17.28%

Dividends Paid (5Y)

$0.48

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -8.64% | CAGR (5y): -4.52%

Diluted Shares Growth Rate

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

Dividend Growth Rate

Regression: -14.96% | CAGR (5y): -13.7%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 17.15x)

Discount Rate