>
Switch to:

Cross Timbers Royalty Trust Intrinsic Value: Projected FCF

: $4.58 (As of Today)
View and export this data going back to 1992. Start your Free Trial

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2021-09-25), Cross Timbers Royalty Trust's Intrinsic Value: Projected FCF is $4.58. The stock price of Cross Timbers Royalty Trust is $14.32. Therefore, Cross Timbers Royalty Trust's Price-to-Intrinsic-Value-Projected-FCF of today is 3.1.

The historical rank and industry rank for Cross Timbers Royalty Trust's Intrinsic Value: Projected FCF or its related term are showing as below:

NYSE:CRT' s Price-to-Intrinsic-Value-Projected-FCF Range Over the Past 10 Years
Min: 0.52   Med: 2.4   Max: 5.35
Current: 3.12

0.52
5.35

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Cross Timbers Royalty Trust was 5.35. The lowest was 0.52. And the median was 2.40.

NYSE:CRT's Price-to-Intrinsic-Value-Projected-FCF is ranked lower than
85% of the 627 Companies
in the Oil & Gas industry.

( Industry Median: 0.89 vs. NYSE:CRT: 3.12 )

Cross Timbers Royalty Trust Intrinsic Value: Projected FCF Historical Data

The historical data trend for Cross Timbers Royalty Trust's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

* Premium members only.

Cross Timbers Royalty Trust Annual Data
Trend Dec11 Dec12 Dec13 Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20
Intrinsic Value: Projected FCF
Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 4.09 5.04 5.89 5.84 5.76

Cross Timbers Royalty Trust Quarterly Data
Sep16 Dec16 Mar17 Jun17 Sep17 Dec17 Mar18 Jun18 Sep18 Dec18 Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21
Intrinsic Value: Projected FCF Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 5.79 5.78 5.76 5.74 4.58

Competitive Comparison

For the Oil & Gas E&P subindustry, Cross Timbers Royalty Trust's Intrinsic Value: Projected FCF, along with its competitors' market caps and Intrinsic Value: Projected FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.

   

Cross Timbers Royalty Trust Intrinsic Value: Projected FCF Distribution

For the Oil & Gas industry and Energy sector, Cross Timbers Royalty Trust's Intrinsic Value: Projected FCF distribution charts can be found below:

* The bar in red indicates where Cross Timbers Royalty Trust's Intrinsic Value: Projected FCF falls into.



Cross Timbers Royalty Trust Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get Cross Timbers Royalty Trust's Free Cash Flow(6 year avg) = $2.61.

Cross Timbers Royalty Trust's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Jun21)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*2.60592+3.339*0.8)/6.000
=4.58

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Cross Timbers Royalty Trust  (NYSE:CRT) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

Cross Timbers Royalty Trust's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=14.32/4.5800791051594
=3.13

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Cross Timbers Royalty Trust Intrinsic Value: Projected FCF Related Terms

Thank you for viewing the detailed overview of Cross Timbers Royalty Trust's Intrinsic Value: Projected FCF provided by GuruFocus.com. Please click on the following links to see related term pages.


Cross Timbers Royalty Trust Business Description

Cross Timbers Royalty Trust logo
Industry
Energy » Oil & Gas NAICS : 211120 SIC : 6792
Traded in Other Exchanges
N/A
Address
c/o Corporate Trustee Simmons Bank, 2911 Turtle Creek Boulevard, Suite 850, Dallas, TX, USA, 75219
Cross Timbers Royalty Trust is a United States based trust. Its principal asset is the net profits interests. The net profits interests are derived from producing royalty, overriding royalty interests, and working interests properties. The underlying properties of the trust include producing properties in Texas, Oklahoma, and New Mexico.
Executives
Simpson Gary D. officer: Sr VP Investor Rel & Finance, other: Advisory Dir - XTO Energy Inc. 810 HOUSTON STREET FORT WORTH TX 76102
Vennerberg Vaughn O Ii officer: Sr Exec VP and Chief of Staff PUBLIC "-//W3C//DTD HTML 4.0 Transitional//EN"> Ownership Information: VENNERBERG VAUGHN O II a.header:link {color: #3b4fae; font-weight: bold; text-decoration: underline;} a.header:visited {color: #3b4fae; font-weight: bold; text-decoration: underline;} a.header:hover {color: #191970;}
Simpson Bob R officer: Dir., CEO and Chairman PUBLIC "-//W3C//DTD HTML 4.0 Transitional//EN"> Ownership Information: SIMPSON BOB R a.header:link {color: #3b4fae; font-weight: bold; text-decoration: underline;} a.header:visited {color: #3b4fae; font-weight: bold; text-decoration: underline;} a.header:hover {color: #191970;}
Petrus Timothy L other: Exec VP - XTO Energy Inc. 810 HOUSTON STREET FORT WORTH TX 76102
Kevil Phillip R other: Director-XTO Energy Inc. PUBLIC "-//W3C//DTD HTML 4.0 Transitional//EN"> Ownership Information: KEVIL PHILLIP R a.header:link {color: #3b4fae; font-weight: bold; text-decoration: underline;} a.header:visited {color: #3b4fae; font-weight: bold; text-decoration: underline;} a.header:hover {color: #191970;}
Kniffen Bennie G other: Sr. VP-Controller, XTO Energy PUBLIC "-//W3C//DTD HTML 4.0 Transitional//EN"> Ownership Information: KNIFFEN BENNIE G a.header:link {color: #3b4fae; font-weight: bold; text-decoration: underline;} a.header:visited {color: #3b4fae; font-weight: bold; text-decoration: underline;} a.header:hover {color: #191970;}
Palko Steffen E Dir, Pres. and Vice Chairman, other: Dir/Pres/Vice Chair-XTO Energy PUBLIC "-//W3C//DTD HTML 4.0 Transitional//EN"> Ownership Information: PALKO STEFFEN E a.header:link {color: #3b4fae; font-weight: bold; text-decoration: underline;} a.header:visited {color: #3b4fae; font-weight: bold; text-decoration: underline;} a.header:hover {color: #191970;}
Baldwin Louis G other: Executive VP-CFO, XTO Energy PUBLIC "-//W3C//DTD HTML 4.0 Transitional//EN"> Ownership Information: BALDWIN LOUIS G a.header:link {color: #3b4fae; font-weight: bold; text-decoration: underline;} a.header:visited {color: #3b4fae; font-weight: bold; text-decoration: underline;} a.header:hover {color: #191970;}
Hutton Keith A other: Exec. VP-Operation, XTO Energy PUBLIC "-//W3C//DTD HTML 4.0 Transitional//EN"> Ownership Information: HUTTON KEITH A a.header:link {color: #3b4fae; font-weight: bold; text-decoration: underline;} a.header:visited {color: #3b4fae; font-weight: bold; text-decoration: underline;} a.header:hover {color: #191970;}
Collins Lane G other: Director, XTO Energy PUBLIC "-//W3C//DTD HTML 4.0 Transitional//EN"> Ownership Information: COLLINS LANE G a.header:link {color: #3b4fae; font-weight: bold; text-decoration: underline;} a.header:visited {color: #3b4fae; font-weight: bold; text-decoration: underline;} a.header:hover {color: #191970;}
Randall Jack P other: Director, XTO Energy Inc. PUBLIC "-//W3C//DTD HTML 4.0 Transitional//EN"> Ownership Information: RANDALL JACK P a.header:link {color: #3b4fae; font-weight: bold; text-decoration: underline;} a.header:visited {color: #3b4fae; font-weight: bold; text-decoration: underline;} a.header:hover {color: #191970;}
Adams William H Iii other: Director, XTO Energy Inc. 777 TAYLOR STREET, SUITE 810 FORT WORTH TX 76102
Sherman Scott G other: Director XTO Energy Inc. PUBLIC "-//W3C//DTD HTML 4.0 Transitional//EN"> Ownership Information: SHERMAN SCOTT G a.header:link {color: #3b4fae; font-weight: bold; text-decoration: underline;} a.header:visited {color: #3b4fae; font-weight: bold; text-decoration: underline;} a.header:hover {color: #191970;}
Simons Herbert D other: Director, XTO Energy Inc. PUBLIC "-//W3C//DTD HTML 4.0 Transitional//EN"> Ownership Information: SIMONS HERBERT D a.header:link {color: #3b4fae; font-weight: bold; text-decoration: underline;} a.header:visited {color: #3b4fae; font-weight: bold; text-decoration: underline;} a.header:hover {color: #191970;}

Cross Timbers Royalty Trust Headlines

Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names | Earn affiliate commissions by embedding GuruFocus Charts
GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)