As of 2025-07-04, the Intrinsic Value of Cross Timbers Royalty Trust (CRT) is 13.73 USD. This CRT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9.70 USD, the upside of Cross Timbers Royalty Trust is 41.50%.
The range of the Intrinsic Value is 10.44 - 20.55 USD
Based on its market price of 9.70 USD and our intrinsic valuation, Cross Timbers Royalty Trust (CRT) is undervalued by 41.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 10.44 - 20.55 | 13.73 | 41.5% |
| DCF (Growth 10y) | 11.71 - 22.65 | 15.28 | 57.6% |
| DCF (EBITDA 5y) | 8.35 - 12.73 | 10.55 | 8.8% |
| DCF (EBITDA 10y) | 10.02 - 15.34 | 12.52 | 29.1% |
| Fair Value | 10.97 - 10.97 | 10.97 | 13.12% |
| P/E | 7.32 - 8.87 | 8.29 | -14.5% |
| EV/EBITDA | 6.87 - 10.83 | 9.01 | -7.1% |
| EPV | 15.37 - 25.00 | 20.19 | 108.1% |
| DDM - Stable | 5.82 - 18.54 | 12.18 | 25.6% |
| DDM - Multi | 6.17 - 14.28 | 8.50 | -12.3% |
| Market Cap (mil) | 58.20 |
| Beta | 0.83 |
| Outstanding shares (mil) | 6.00 |
| Enterprise Value (mil) | 56.26 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.90% |
| Cost of Debt | 5.00% |
| WACC | 6.28% |