|
Mesa Royalty Trust (MTR) DCF Valuation
US | Energy | Oil & Gas Exploration & Production | NYSE
|
- ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
- ✓ Professional Design: Trusted, Industry-Standard Templates
- ✓ Pre-Built For Quick And Efficient Use
- ✓ No Expertise Is Needed; Easy To Follow
Mesa Royalty Trust (MTR) Bundle
Whether you're an investor or an analyst, this Mesa Royalty Trust (MTR) DCF Calculator is your go-to resource for accurate valuation. Preloaded with real data from Mesa Royalty Trust, you can adjust forecasts and instantly observe the effects.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2019 |
AY2 2020 |
AY3 2021 |
AY4 2022 |
AY5 2023 |
FY1 2024 |
FY2 2025 |
FY3 2026 |
FY4 2027 |
FY5 2028 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.8 | .8 | .9 | 4.1 | 3.4 | 3.7 | 4.1 | 4.4 | 4.9 | 5.3 |
| Revenue Growth, % | 0 | -53.98 | 9.13 | 353.6 | -17.62 | 9.38 | 9.38 | 9.38 | 9.38 | 9.38 |
| EBITDA | 1.6 | .6 | .8 | 3.7 | .0 | 2.4 | 2.7 | 2.9 | 3.2 | 3.5 |
| EBITDA, % | 88.79 | 67.29 | 83.34 | 88.91 | 0 | 65.67 | 65.67 | 65.67 | 65.67 | 65.67 |
| Depreciation | .2 | .3 | .2 | .5 | .0 | .5 | .6 | .6 | .7 | .8 |
| Depreciation, % | 11.21 | 32.71 | 16.68 | 11.09 | 0 | 14.34 | 14.34 | 14.34 | 14.34 | 14.34 |
| EBIT | 1.4 | .3 | .6 | 3.2 | .0 | 1.9 | 2.1 | 2.3 | 2.5 | 2.7 |
| EBIT, % | 77.58 | 34.59 | 66.66 | 77.81 | 0 | 51.33 | 51.33 | 51.33 | 51.33 | 51.33 |
| Total Cash | 1.2 | 1.1 | 1.3 | 2.4 | .4 | 2.5 | 2.7 | 3.0 | 3.3 | 3.6 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventories | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Inventories, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Payable | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Accounts Payable, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Expenditure | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Capital Expenditure, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax Rate, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EBITAT | 1.4 | .3 | .6 | 3.2 | .0 | 1.9 | 2.1 | 2.3 | 2.5 | 2.7 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 1.6 | .6 | .8 | 3.7 | .0 | 2.4 | 2.7 | 2.9 | 3.2 | 3.5 |
| WACC, % | 7.57 | 7.57 | 7.57 | 7.57 | 7.57 | 7.57 | 7.57 | 7.57 | 7.57 | 7.57 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 11.7 | |||||||||
| Long Term Growth Rate, % | 0.50 | |||||||||
| Free cash flow (T + 1) | 4 | |||||||||
| Terminal Value | 50 | |||||||||
| Present Terminal Value | 34 | |||||||||
| Enterprise Value | 46 | |||||||||
| Net Debt | -2 | |||||||||
| Equity Value | 48 | |||||||||
| Diluted Shares Outstanding, MM | 2 | |||||||||
| Equity Value Per Share | 25.89 |
What You Will Receive
- Customizable Excel Template: A fully adjustable Excel-based DCF Calculator featuring pre-filled real MTR financials.
- Authentic Data: Historical performance metrics and future estimates (highlighted in the yellow cells).
- Assumption Flexibility: Modify forecast parameters such as revenue growth, EBITDA %, and WACC.
- Instant Calculations: Quickly observe how your inputs affect Mesa Royalty Trust’s valuation.
- Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
- User-Friendly Layout: Organized for simplicity and ease of navigation, complete with step-by-step guidance.
Key Features
- Comprehensive MTR Data: Pre-filled with Mesa Royalty Trust's historical performance metrics and future projections.
- Tailored Input Options: Customize key variables such as revenue streams, operational costs, discount rates, tax implications, and capital investments.
- Interactive Valuation Framework: Real-time updates to Net Present Value (NPV) and intrinsic value in response to your adjustments.
- Multiple Scenario Analysis: Develop various forecasting scenarios to evaluate different valuation possibilities.
- Intuitive User Interface: Designed for ease of use, catering to both industry experts and newcomers.
How It Works
- Download the Template: Gain immediate access to the Excel-based MTR DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
- Instant Calculations: The model will automatically calculate the intrinsic value of Mesa Royalty Trust (MTR).
- Test Scenarios: Experiment with different assumptions to assess potential changes in valuation.
- Analyze and Decide: Utilize the results to inform your investment or financial decisions.
Why Choose This Calculator for Mesa Royalty Trust (MTR)?
- User-Friendly Interface: Perfectly crafted for both novice and experienced users.
- Customizable Inputs: Adjust parameters easily to suit your financial analysis.
- Real-Time Adjustments: Observe immediate changes to Mesa Royalty Trust’s valuation as you tweak inputs.
- Pre-Configured Data: Comes with Mesa Royalty Trust’s actual financial figures for swift evaluations.
- Relied Upon by Experts: Favored by investors and analysts for making well-informed decisions.
Who Should Use This Product?
- Investors: Accurately assess Mesa Royalty Trust’s (MTR) fair value before making investment choices.
- CFOs: Utilize a professional-grade DCF model for financial reporting and analysis specific to MTR.
- Consultants: Easily customize the template for valuation reports tailored to MTR clients.
- Entrepreneurs: Acquire insights into financial modeling practices employed by leading firms in the royalty trust sector.
- Educators: Employ it as a teaching resource to illustrate valuation techniques relevant to MTR.
What the Template Contains
- Historical Data: Includes Mesa Royalty Trust’s past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate Mesa Royalty Trust’s intrinsic value.
- WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
- Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
- Quarterly and Annual Statements: A complete breakdown of Mesa Royalty Trust’s financials.
- Interactive Dashboard: Visualize valuation results and projections dynamically.
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.