Permian Basin Royalty Trust (PBT) DCF Valuation

Permian Basin Royalty Trust (PBT) Évaluation DCF

US | Energy | Oil & Gas Midstream | NYSE
Permian Basin Royalty Trust (PBT) DCF Valuation

Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets

Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur

Pré-Construits Pour Une Utilisation Rapide Et Efficace

Compatible MAC/PC, entièrement débloqué

Aucune Expertise N'Est Requise; Facile À Suivre

Permian Basin Royalty Trust (PBT) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Gardez un aperçu de votre analyse d'évaluation de votre Permian Basin Royalty Trust (PBT) avec notre calculatrice sophistiquée DCF! Équipée de données PBT réelles, ce modèle Excel vous permet d'ajuster les prévisions et les hypothèses pour déterminer avec précision la valeur intrinsèque de la fiducie de royauté du bassin Permien (PBT).


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 12.0 11.8 54.5 29.1 27.1 26.4 25.6 24.9 24.2 23.5
Revenue Growth, % 0 -1.99 361.16 -46.58 -6.81 -2.78 -2.78 -2.78 -2.78 -2.78
EBITDA 11.0 10.7 53.5 28.0 25.4 24.8 24.1 23.4 22.8 22.1
EBITDA, % 90.94 90.78 98.31 96.16 93.73 93.98 93.98 93.98 93.98 93.98
Depreciation 1.1 1.1 .9 .0 .0 1.1 1.0 1.0 1.0 .9
Depreciation, % 9.06 9.22 1.69 0 0 3.99 3.99 3.99 3.99 3.99
EBIT 9.9 9.6 52.6 28.0 25.4 23.7 23.1 22.4 21.8 21.2
EBIT, % 81.89 81.56 96.61 96.16 93.73 89.99 89.99 89.99 89.99 89.99
Total Cash 1.7 2.2 2.9 6.1 2.1 3.5 3.4 3.3 3.3 3.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .0 .0 .0 .0 .0
Account Receivables, % 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 9.9 9.6 52.6 28.0 25.4 23.7 23.1 22.4 21.8 21.2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 11.0 10.7 53.5 28.0 25.4 24.8 24.1 23.4 22.8 22.1
WACC, % 6.97 6.97 6.97 6.97 6.97 6.97 6.97 6.97 6.97 6.97
PV UFCF
SUM PV UFCF 96.5
Long Term Growth Rate, % 0.50
Free cash flow (T + 1) 22
Terminal Value 344
Present Terminal Value 245
Enterprise Value 342
Net Debt -2,123
Equity Value 2,464
Diluted Shares Outstanding, MM 47
Equity Value Per Share 52.87

What You Will Get

  • Customizable Excel Template: A fully adjustable Excel-based DCF Calculator featuring pre-filled financial data for Permian Basin Royalty Trust (PBT).
  • Accurate Market Data: Access to historical performance data and future projections (highlighted in the yellow cells).
  • Flexible Forecasting: Adjust key assumptions such as revenue growth, EBITDA %, and WACC as needed.
  • Instant Calculations: Quickly observe how your inputs affect the valuation of Permian Basin Royalty Trust (PBT).
  • Professional-Grade Tool: Designed for investors, CFOs, consultants, and financial analysts.
  • User-Centric Design: Organized for simplicity and ease of navigation, complete with step-by-step guidance.

Key Features

  • Comprehensive Royalty Analysis Tool: Offers detailed insights into royalty income and distributions for Permian Basin Royalty Trust (PBT).
  • Revenue Projection Models: Pre-configured models to forecast future revenue based on current market trends.
  • Customizable Assumptions: Adjust parameters such as oil prices, production rates, and operational costs.
  • Integrated Financial Metrics: Evaluate key financial indicators including yield, payout ratios, and return on equity for PBT.
  • Interactive Dashboard and Visualizations: Dynamic charts and graphs that present essential financial data for straightforward interpretation.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered Permian Basin Royalty Trust (PBT) data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for Permian Basin Royalty Trust’s intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose the PBT Calculator?

  • Accuracy: Utilizes authentic Permian Basin Royalty Trust (PBT) financial data for precise calculations.
  • Flexibility: Allows users to easily modify and test various input scenarios.
  • Time-Saving: Eliminate the need to create a financial model from the ground up.
  • Professional-Grade: Crafted with the expertise and attention to detail expected at the CFO level.
  • User-Friendly: Intuitive interface designed for users at all experience levels, including beginners.

Who Should Use This Product?

  • Energy Students: Understand royalty trust structures and apply them to real-world scenarios.
  • Researchers: Utilize data from PBT (PBT) for studies on energy markets and investment strategies.
  • Investors: Evaluate your investment strategies by analyzing the performance of PBT (PBT) and similar trusts.
  • Financial Analysts: Enhance your analysis with a comprehensive model tailored for royalty trusts like PBT (PBT).
  • Small Investors: Discover how royalty trusts operate and how they can fit into your investment portfolio.

What the Template Contains for Permian Basin Royalty Trust (PBT)

  • Comprehensive DCF Model: Editable template featuring detailed valuation calculations tailored for PBT.
  • Real-World Data: Historical and projected financials for Permian Basin Royalty Trust (PBT) preloaded for in-depth analysis.
  • Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns to gain deeper insights into PBT's performance.
  • Key Ratios: Integrated analysis for profitability, efficiency, and leverage specific to Permian Basin Royalty Trust (PBT).
  • Dashboard with Visual Outputs: Charts and tables designed for clear, actionable insights regarding PBT.


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.