DCF Calculator

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

Permian Basin Royalty Trust (PBT)

Energy | Oil & Gas Midstream

Today's Price

$33.26

Today's Fair Value

$4.76 -85.69%

Margin of Safety

-598.74%

Projected Value (5Y)

$7.66 -76.97%

Dividends Paid (5Y)

$2.13

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 0.56% | CAGR (5y): 5.46%

Diluted Shares Growth Rate

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

Dividend Growth Rate

Regression: -5.42% | CAGR (5y): 14.89%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 25.89x)

Discount Rate