investorscraft@gmail.com

Intrinsic ValueMV Oil Trust (MVO)

Previous Close$1.54
Intrinsic Value
Upside potential
Previous Close
$1.54

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

MV Oil Trust operates as a royalty trust, deriving its income from net profits generated by the exploitation of oil and natural gas properties in the Mid-Continent region of the United States. The trust holds overriding royalty interests in producing oil and gas wells, primarily in Kansas and Colorado, with revenue directly tied to production volumes and commodity prices. This structure allows MVO to benefit from energy price fluctuations without bearing operational risks or capital expenditures. The trust’s market position is niche, catering to income-focused investors seeking exposure to energy commodities through a passive, dividend-yielding vehicle. Unlike integrated energy companies, MVO does not engage in exploration, development, or direct operations, relying instead on third-party operators to manage production. Its performance is highly correlated with oil price volatility and regional production efficiency, making it a pure-play on hydrocarbon extraction in its designated basins.

Revenue Profitability And Efficiency

In FY 2024, MV Oil Trust reported revenue of $18.6 million and net income of $17.7 million, reflecting a high-margin business model with minimal operating costs. The absence of capital expenditures and debt underscores its efficiency as a royalty vehicle, though the lack of operating cash flow data limits deeper analysis of working capital dynamics. Diluted EPS of $1.54 aligns closely with distributable income.

Earnings Power And Capital Efficiency

The trust’s earnings power is directly tied to oil and gas prices, with no reinvestment requirements due to its royalty structure. Capital efficiency is inherently high, as MVO incurs no capex and distributes nearly all net income to unitholders. However, this model lacks scalability or organic growth levers, relying entirely on existing reserves and operator performance.

Balance Sheet And Financial Health

MVO maintains a conservative balance sheet with $1.3 million in cash and no debt, reflecting its passive financial structure. The trust’s financial health is stable but entirely dependent on underlying asset performance, as it has no leverage or liquidity risks. Declining reserves over time may pressure future payouts unless commodity prices offset production declines.

Growth Trends And Dividend Policy

The trust’s growth is constrained by finite reserves, with dividends fluctuating alongside energy prices and production volumes. FY 2024 dividends totaled $1.255 per share, highlighting its income-oriented appeal. Long-term trends hinge on commodity cycles, with no capacity for strategic acquisitions or reserve replenishment without external actions by operators.

Valuation And Market Expectations

MVO’s valuation likely reflects its status as a depleting asset, trading on yield metrics rather than growth prospects. Market expectations are calibrated to oil price forecasts and reserve life, with limited upside beyond commodity rallies. The absence of capex or debt provides clarity but also caps re-rating potential.

Strategic Advantages And Outlook

The trust’s key advantage is its simplicity and high payout ratio, appealing to yield-seeking investors. However, its long-term outlook is challenged by reserve depletion and operational passivity. A sustained oil price rebound could extend its distributable income, but structural decline remains inevitable without new asset contributions.

Sources

10-K filing, CIK 0001371782

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