investorscraft@gmail.com

Intrinsic ValuePermianville Royalty Trust (PVL)

Previous Close$1.82
Intrinsic Value
Upside potential
Previous Close
$1.82

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

Permianville Royalty Trust (PVL) operates as a passive royalty trust, deriving income from oil and natural gas production in the Permian Basin, one of the most prolific hydrocarbon regions in the U.S. The trust holds overriding royalty interests in properties operated by third parties, primarily in Texas and Louisiana, providing investors with exposure to energy commodity prices without direct operational risks. PVL’s revenue model is tied to production volumes and prevailing market prices for oil and gas, making it highly sensitive to commodity cycles. The trust’s market position is niche, catering to income-focused investors seeking energy sector exposure through a low-overhead, non-operational structure. Unlike exploration and production companies, PVL does not engage in drilling or development, reducing capital expenditure requirements but also limiting growth potential. Its performance is closely linked to the efficiency of underlying operators and long-term reserve sustainability.

Revenue Profitability And Efficiency

In FY 2024, PVL reported revenue of $4.26 million, with net income of $2.82 million, reflecting a high net margin of approximately 66%. The absence of operating cash flow and capital expenditures underscores its passive structure, as the trust relies entirely on royalty distributions. Diluted EPS stood at $0.0855, indicating modest earnings relative to its outstanding shares. The trust’s efficiency metrics are inherently tied to external operators’ performance.

Earnings Power And Capital Efficiency

PVL’s earnings power is directly linked to commodity prices and production volumes from its royalty interests. With no debt and $2.19 million in cash, the trust maintains a clean balance sheet, though its capital efficiency is passive by design. The lack of reinvestment or operational control limits its ability to influence earnings beyond underlying asset performance. Dividend distributions, at $0.09 per share, reflect its income-oriented mandate.

Balance Sheet And Financial Health

PVL’s financial health is robust, with no debt and $2.19 million in cash and equivalents as of FY 2024. The trust’s structure eliminates leverage risk, but its reliance on third-party operators introduces dependency on their operational and financial stability. The absence of capital expenditures or operational costs further simplifies its financial profile, though reserve depletion remains a long-term concern.

Growth Trends And Dividend Policy

Growth for PVL is contingent on production sustainability and commodity price trends, with no active expansion mechanisms. The trust’s dividend policy is variable, tied directly to royalty income. FY 2024 distributions of $0.09 per share highlight its income focus, though long-term sustainability depends on reserve life and operator efficiency. Historical trends suggest sensitivity to energy market volatility.

Valuation And Market Expectations

PVL’s valuation is driven by its yield and commodity price expectations, trading as a hybrid between a fixed-income and energy sector play. Market expectations likely hinge on oil and gas price stability, with limited upside from operational improvements. The trust’s niche appeal may result in discounted multiples compared to active E&P firms.

Strategic Advantages And Outlook

PVL’s key advantage lies in its low-overhead, non-operational structure, offering pure exposure to energy royalties. However, its outlook is constrained by declining production trends and commodity price risks. The trust may appeal to yield-seeking investors, but long-term viability depends on reserve replenishment and operator performance. Energy transition pressures add further uncertainty to its niche model.

Sources

10-K filing, CIK 0001520048

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