investorscraft@gmail.com

Intrinsic ValuePermRock Royalty Trust (PRT)

Previous Close$3.50
Intrinsic Value
Upside potential
Previous Close
$3.50

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

PermRock Royalty Trust (PRT) operates as a passive royalty trust in the energy sector, primarily focused on oil and natural gas production. The trust holds overriding royalty interests in producing properties located in the Permian Basin, a prolific hydrocarbon region in Texas. PRT generates revenue through royalty payments tied to the production volumes and commodity prices of oil and gas, providing investors with exposure to energy markets without direct operational risks. The trust’s business model is designed to distribute substantially all of its net cash flow to unitholders, making it an attractive income vehicle for investors seeking energy-linked dividends. PRT’s market position is niche, catering to income-focused investors rather than competing with exploration and production companies. Its performance is closely tied to commodity price fluctuations and production declines from its underlying assets, which lack active operational control or reinvestment opportunities.

Revenue Profitability And Efficiency

In FY 2024, PRT reported revenue of $6.02 million, with net income of $5.16 million, reflecting a high net margin of approximately 86%. The trust’s profitability is driven by its royalty-based model, which incurs minimal operating expenses. However, the absence of operating cash flow and capital expenditures data suggests limited reinvestment or operational flexibility, typical of passive royalty structures.

Earnings Power And Capital Efficiency

PRT’s diluted EPS of $0.42 underscores its earnings power relative to its 12.17 million outstanding shares. The trust’s capital efficiency is inherently high due to its royalty model, which requires no capital allocation for production or exploration. However, its earnings are entirely dependent on underlying asset performance and commodity prices, leaving little room for operational optimization.

Balance Sheet And Financial Health

PRT maintains a conservative balance sheet with $1.61 million in cash and no debt, aligning with its passive income distribution mandate. The lack of leverage reduces financial risk, but the trust’s long-term sustainability hinges on the productivity of its royalty interests and commodity price stability.

Growth Trends And Dividend Policy

PRT’s growth is constrained by its static asset base and declining production profiles typical of royalty trusts. The trust distributed $0.37 per share in dividends, reflecting its commitment to returning cash to unitholders. Future distributions will likely mirror oil and gas price trends and production declines unless new royalty interests are acquired.

Valuation And Market Expectations

PRT’s valuation is primarily driven by its dividend yield and commodity price expectations. Investors price the trust based on its income-generating potential rather than growth prospects, resulting in a valuation closely tied to energy market sentiment and yield demand.

Strategic Advantages And Outlook

PRT’s key advantage lies in its simplicity and high distribution yield, appealing to income-focused investors. However, its outlook is heavily dependent on external factors like commodity prices and production trends, with limited strategic levers to influence performance. The trust’s passive nature makes it a pure play on energy income, suitable for specific investor profiles.

Sources

10-K filing, CIK 0001724009

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