DCF Calculator

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

Cross Timbers Royalty Trust (CRT)

Energy | Oil & Gas Exploration & Production

Today's Price

$12.78

Today's Fair Value

$5.73 -55.16%

Margin of Safety

-123.04%

Projected Value (5Y)

$9.23 -27.78%

Dividends Paid (5Y)

$3.77

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -0.59% | CAGR (5y): -0.77%

Diluted Shares Growth Rate

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

Dividend Growth Rate

Regression: -5.86% | CAGR (5y): -3.51%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 10.71x)

Discount Rate