![]() |
DCF -Bewertung des Nordeuropäischen Ölkurs (NRT) |

Fully Editable: Tailor To Your Needs In Excel Or Sheets
Professional Design: Trusted, Industry-Standard Templates
Investor-Approved Valuation Models
MAC/PC Compatible, Fully Unlocked
No Expertise Is Needed; Easy To Follow
North European Oil Royalty Trust (NRT) Bundle
Entdecken Sie das wahre Potenzial des Nordeuropäischen Ölkabine (NRT) mit unserem fortschrittlichen DCF -Taschenrechner! Passen Sie die wichtigsten Annahmen an, erkunden Sie verschiedene Szenarien und bewerten Sie, wie unterschiedliche Faktoren die Bewertung des Nordeuropäischen Ölkurs (NRT) (NRT) beeinflussen - alles innerhalb einer umfassenden Excel -Vorlage.
Discounted Cash Flow (DCF) - (USD MM)
Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
---|---|---|---|---|---|---|---|---|---|---|
Revenue | 4.1 | 4.6 | 13.2 | 22.1 | 5.8 | 7.3 | 9.3 | 11.8 | 15.0 | 19.0 |
Revenue Growth, % | 0 | 13.64 | 186.76 | 67.76 | -73.87 | 26.88 | 26.88 | 26.88 | 26.88 | 26.88 |
EBITDA | 4.1 | 4.0 | 17.1 | 21.1 | 5.0 | 6.9 | 8.7 | 11.1 | 14.1 | 17.8 |
EBITDA, % | 100 | 87.24 | 129.61 | 95.11 | 86.34 | 93.74 | 93.74 | 93.74 | 93.74 | 93.74 |
Depreciation | .8 | .6 | .7 | -.1 | .0 | .5 | .7 | .9 | 1.1 | 1.4 |
Depreciation, % | 18.93 | 13.61 | 5.41 | -0.51704 | 0 | 7.49 | 7.49 | 7.49 | 7.49 | 7.49 |
EBIT | 3.3 | 3.4 | 16.4 | 21.2 | 5.0 | 6.4 | 8.1 | 10.3 | 13.1 | 16.6 |
EBIT, % | 81.07 | 73.62 | 124.2 | 95.63 | 86.34 | 87.33 | 87.33 | 87.33 | 87.33 | 87.33 |
Total Cash | .6 | 1.4 | 7.2 | .8 | 1.6 | 2.0 | 2.5 | 3.1 | 4.0 | 5.1 |
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 | 3.3 | 3.4 | 16.4 | 21.2 | 5.0 | 6.4 | 8.1 | 10.3 | 13.1 | 16.6 |
Depreciation | ||||||||||
Changes in Account Receivables | ||||||||||
Changes in Inventories | ||||||||||
Changes in Accounts Payable | ||||||||||
Capital Expenditure | ||||||||||
UFCF | 4.1 | 4.0 | 17.1 | 21.1 | 5.0 | 7.0 | 8.8 | 11.2 | 14.2 | 18.0 |
WACC, % | 6.85 | 6.85 | 6.85 | 6.85 | 6.85 | 6.85 | 6.85 | 6.85 | 6.85 | 6.85 |
PV UFCF | ||||||||||
SUM PV UFCF | 47.3 | |||||||||
Long Term Growth Rate, % | 0.50 | |||||||||
Free cash flow (T + 1) | 18 | |||||||||
Terminal Value | 286 | |||||||||
Present Terminal Value | 205 | |||||||||
Enterprise Value | 253 | |||||||||
Net Debt | -2 | |||||||||
Equity Value | 254 | |||||||||
Diluted Shares Outstanding, MM | 9 | |||||||||
Equity Value Per Share | 27.65 |
What You Will Get
- Comprehensive NRT Financials: Access to historical data and projections for precise valuation.
- Customizable Parameters: Adjust discount rates, tax implications, revenue forecasts, and capital investments.
- Dynamic Calculations: Intrinsic value and net present value are computed in real-time.
- Scenario Testing: Evaluate various scenarios to analyze NRT’s potential future outcomes.
- User-Friendly Interface: Designed for industry experts while remaining easy to navigate for newcomers.
Key Features
- Customizable Royalty Inputs: Adjust key factors such as oil prices, production rates, and royalty percentages.
- Instant DCF Analysis: Quickly computes intrinsic value, NPV, and other financial metrics.
- High Precision Valuations: Leverages North European Oil Royalty Trust's (NRT) real financial data for accurate assessments.
- Effortless Scenario Testing: Easily explore various assumptions and evaluate different outcomes.
- Efficiency Booster: Streamlines the valuation process, removing the need for intricate model development.
How It Works
- 1. Access the Template: Download and open the Excel file containing North European Oil Royalty Trust’s (NRT) financial data.
- 2. Adjust Key Inputs: Modify essential parameters such as oil price forecasts, royalty rates, and operational costs.
- 3. Analyze Results in Real-Time: The valuation model automatically computes the intrinsic value and cash flow projections.
- 4. Explore Different Scenarios: Evaluate various assumptions to see how they affect the valuation of (NRT).
- 5. Present with Assurance: Deliver detailed valuation analyses to enhance your investment strategies.
Why Choose North European Oil Royalty Trust (NRT)?
- Stable Income: Benefit from consistent royalty payments from oil production.
- Expert Management: Managed by professionals with extensive experience in the oil industry.
- Transparent Operations: Clear reporting and communication regarding trust activities and performance.
- Strong Track Record: Proven history of delivering returns to investors over the long term.
- Diversified Portfolio: Exposure to multiple oil fields to mitigate risks associated with fluctuations in the market.
Who Should Use This Product?
- Investors in Energy Sector: Develop comprehensive valuation models for analyzing oil royalty investments in North European Oil Royalty Trust (NRT).
- Financial Analysts: Evaluate market trends and royalty income scenarios to inform investment strategies.
- Portfolio Managers: Optimize asset allocation by leveraging detailed insights into the performance of North European Oil Royalty Trust (NRT).
- Students and Educators: Utilize real-time data to enhance learning and teaching of energy finance and valuation techniques.
- Energy Sector Enthusiasts: Gain a deeper understanding of how oil royalty trusts like North European Oil Royalty Trust (NRT) are valued and assessed in the marketplace.
What the Template Contains
- Pre-Filled Data: Contains North European Oil Royalty Trust’s historical financials and projections.
- Discounted Cash Flow Model: Editable DCF valuation model with automated calculations.
- Weighted Average Cost of Capital (WACC): A dedicated sheet for computing WACC based on user-defined inputs.
- Key Financial Ratios: Assess NRT's profitability, efficiency, and leverage metrics.
- Customizable Inputs: Easily modify revenue growth, profit margins, and tax rates.
- Clear Dashboard: Visualizations and tables summarizing essential valuation outcomes.
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.