As of 2025-05-17, the Intrinsic Value of North European Oil Royalty Trust (NRT) is 8.54 USD. This NRT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 4.49 USD, the upside of North European Oil Royalty Trust is 90.10%.
The range of the Intrinsic Value is 6.91 - 11.33 USD
Based on its market price of 4.49 USD and our intrinsic valuation, North European Oil Royalty Trust (NRT) is undervalued by 90.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 6.91 - 11.33 | 8.54 | 90.1% |
| DCF (Growth 10y) | 8.17 - 13.23 | 10.05 | 123.7% |
| DCF (EBITDA 5y) | 3.86 - 5.16 | 4.43 | -1.3% |
| DCF (EBITDA 10y) | 5.48 - 7.20 | 6.23 | 38.7% |
| Fair Value | 14.05 - 14.05 | 14.05 | 212.88% |
| P/E | 4.55 - 6.56 | 5.41 | 20.4% |
| EV/EBITDA | 2.13 - 3.74 | 2.98 | -33.7% |
| EPV | 15.06 - 20.95 | 18.00 | 300.9% |
| DDM - Stable | 3.45 - 8.31 | 5.88 | 31.0% |
| DDM - Multi | 4.04 - 7.27 | 5.17 | 15.0% |
| Market Cap (mil) | 41.26 |
| Beta | 1.04 |
| Outstanding shares (mil) | 9.19 |
| Enterprise Value (mil) | 39.54 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.24% |
| Cost of Debt | 5.00% |
| WACC | 6.45% |