DCF Calculator

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

Sabine Royalty Trust (SBR)

Energy | Oil & Gas Midstream

Today's Price

$69.42

Today's Fair Value

$86.37 +24.42%

Margin of Safety

+19.62%

Projected Value (5Y)

$139.10 +100.37%

Dividends Paid (5Y)

$26.89

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 10.97% | CAGR (5y): 17%

Diluted Shares Growth Rate

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

Dividend Growth Rate

Regression: 4.59% | CAGR (5y): 9.99%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 11.97x)

Discount Rate