investorscraft@gmail.com

Intrinsic ValueMesa Royalty Trust (MTR)

Previous Close$5.10
Intrinsic Value
Upside potential
Previous Close
$5.10

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Mesa Royalty Trust operates as a passive royalty trust, deriving income from overriding royalty interests in oil and gas properties primarily located in the United States. The trust does not engage in active operations but instead collects revenue from third-party operators who manage the underlying assets. This model provides investors with exposure to energy commodity prices without direct operational risks, making it a niche vehicle for income-focused portfolios. The trust’s market position is tied to the performance of its royalty-linked properties, which are subject to production declines and commodity price volatility. Unlike exploration and production companies, Mesa Royalty Trust benefits from lower overhead costs but lacks control over capital allocation or operational decisions. Its revenue stream is highly correlated with oil and gas prices, positioning it as a cyclical investment dependent on energy market dynamics. The trust’s simplicity and yield-oriented structure appeal to investors seeking predictable cash flows, though its long-term viability hinges on reserve replenishment by operators.

Revenue Profitability And Efficiency

In FY 2024, Mesa Royalty Trust reported revenue of $649,164, with net income of $393,144, reflecting a high net margin due to its low-cost royalty structure. The trust’s diluted EPS stood at $0.25, underscoring its income-generating capability. However, operating cash flow was negative at -$78.6 million, likely due to timing differences in royalty distributions or one-time adjustments, as the trust typically avoids capital expenditures.

Earnings Power And Capital Efficiency

The trust’s earnings power is directly tied to the production levels and commodity prices of its underlying oil and gas properties. With no debt and $1.93 billion in cash and equivalents, Mesa Royalty Trust maintains strong capital efficiency, as it requires minimal reinvestment. The absence of leverage enhances its ability to distribute royalties to unitholders, though its long-term earnings sustainability depends on reserve performance.

Balance Sheet And Financial Health

Mesa Royalty Trust boasts a robust balance sheet, with zero debt and substantial cash reserves of $1.93 billion. This financial strength provides stability and mitigates risks associated with commodity price swings. The trust’s lack of liabilities ensures uninterrupted royalty distributions, though its asset base is non-replenishing without operator-driven development.

Growth Trends And Dividend Policy

The trust’s growth is constrained by the finite nature of its royalty interests, with production declines likely over time. In FY 2024, it distributed a dividend of $0.18812 per share, aligning with its income-focused mandate. Future distributions will hinge on energy prices and production rates, with limited scope for organic expansion.

Valuation And Market Expectations

Market valuation of Mesa Royalty Trust is driven by its yield profile and commodity price expectations. Investors price the trust based on discounted cash flows from royalties, with sensitivity to oil and gas market cycles. Its lack of operational control and declining production base may temper long-term valuation upside.

Strategic Advantages And Outlook

The trust’s key advantage lies in its low-overhead, passive income model, offering pure exposure to energy royalties. However, its outlook is mixed, as reserve depletion and commodity volatility pose challenges. While near-term distributions may remain steady, long-term sustainability requires favorable energy market conditions or additional royalty acquisitions.

Sources

10-K filing, company disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount