DCF Calculator

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

Permianville Royalty Trust (PVL)

Energy | Oil & Gas Exploration & Production

Today's Price

$1.83

Today's Fair Value

$2.14 +16.94%

Margin of Safety

+14.49%

Projected Value (5Y)

$3.44 +87.98%

Dividends Paid (5Y)

$1.92

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -14.96% | CAGR (5y): -7.16%

Diluted Shares Growth Rate

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

Dividend Growth Rate

Regression: -15.56% | CAGR (5y): 76.07%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 18.95x)

Discount Rate