investorscraft@gmail.com

Intrinsic ValueVOC Energy Trust (VOC)

Previous Close$2.86
Intrinsic Value
Upside potential
Previous Close
$2.86

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

VOC Energy Trust operates as a royalty trust, deriving its income from net profits interests in oil and natural gas properties located primarily in Kansas and Texas. The trust does not engage in active exploration or production but instead benefits from the underlying production activities of third-party operators. This passive revenue model provides investors with exposure to energy commodity prices while minimizing operational risks. VOC’s market position is tied to the performance of its underlying assets, which are subject to natural depletion over time. The trust’s value proposition lies in its ability to distribute a substantial portion of its income to unitholders, making it attractive to income-focused investors. However, its long-term sustainability depends on reserve replacement and commodity price trends, over which it has no direct control.

Revenue Profitability And Efficiency

VOC Energy Trust reported revenue of $13.6 million for the period, with net income reaching $12.4 million, reflecting a high margin structure typical of royalty trusts. The absence of operating cash flow and capital expenditures suggests minimal reinvestment needs, aligning with its passive business model. The trust’s efficiency is underscored by its ability to convert nearly all revenue into distributable income, though this is contingent on stable production levels from its underlying assets.

Earnings Power And Capital Efficiency

The trust’s diluted EPS of $0.73 highlights its earnings power relative to its 17 million outstanding shares. With no debt and minimal cash reserves, VOC operates with a lean capital structure, focusing solely on income distribution. Its capital efficiency is driven by the lack of operational overhead, though this also limits growth opportunities beyond existing reserves.

Balance Sheet And Financial Health

VOC maintains a strong financial position with no debt and $1.74 million in cash and equivalents. The absence of leverage reduces financial risk, but the trust’s reliance on depleting assets poses a long-term challenge. Its financial health is closely tied to the performance of its oil and gas interests, with no diversification to mitigate commodity price volatility.

Growth Trends And Dividend Policy

The trust’s growth is inherently limited by its royalty structure, with production declines likely over time. VOC’s dividend policy is central to its appeal, distributing $0.575 per share, reflecting a high payout ratio. Future distributions will depend on production levels and energy prices, with little room for organic growth or reinvestment.

Valuation And Market Expectations

VOC’s valuation is primarily driven by its income-generating potential, with investors pricing in expectations of stable distributions. The trust trades at a premium typical of high-yield energy trusts, though long-term sustainability concerns may weigh on multiples. Market expectations are closely aligned with oil price trends and reserve life estimates.

Strategic Advantages And Outlook

VOC’s key advantage lies in its simplicity and high yield, appealing to income-seeking investors. However, the trust faces structural headwinds from asset depletion and commodity price risks. The outlook remains cautious, with distributions likely to decline over time unless underlying production is sustained or expanded by third-party operators.

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