DCF Calculator

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

North European Oil Royalty Trust (NRT)

Energy | Oil & Gas Exploration & Production

Today's Price

$8.77

Today's Fair Value

$n/a

Margin of Safety

n/a

Projected Value (5Y)

$n/a

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 0.36% | CAGR (5y): 14.19%

Diluted Shares Growth Rate

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

Dividend Growth Rate

Regression: -7.01% | CAGR (5y): 23.61%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 8.33x)

Discount Rate