North European Oil Royalty Trust Valuation

Q: What is the Fair Price of NRT when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

NRT ($4.35) is trading below our estimate of [[fair value]] ($7.78)

Is NRT undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

4/6

Valuation Score 4/6

Below Fair Value
Significantly Below Fair Value
Price-To-Earnings vs Peers
Price-To-Earnings vs Industry
Price-To-Earnings vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of NRT when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: NRT ($4.35) is trading below our estimate of fair value ($7.78)

Significantly Below Fair Value: NRT is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for NRT?

Key metric: As NRT is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for NRT. This is calculated by dividing NRT's market cap by their current earnings.
What is NRT's PE Ratio?
PE Ratio	9.1x
Earnings	US$4.37m
Market Cap	US$38.60m

NRT key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	6.9x
Enterprise Value/EBITDA	n/a
PEG Ratio	n/a

Price to Earnings Ratio vs Peers

How does NRT's PE Ratio compare to its peers?

The above table shows the PE ratio for NRT vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PE	Estimated Growth	Market Cap
Peer Average	10.3x
PVL Permianville Royalty Trust	7.6x	n/a	US$50.8m
AMEN AMEN Properties	11.5x	n/a	US$26.1m
RSRV Reserve Petroleum	12.5x	n/a	US$26.3m
PRT PermRock Royalty Trust	9.5x	n/a	US$48.5m
NRT North European Oil Royalty Trust	9.1x	n/a	US$38.6m

Price-To-Earnings vs Peers: NRT is good value based on its Price-To-Earnings Ratio (9.1x) compared to the peer average (10.3x).

Price to Earnings Ratio vs Industry

How does NRT's PE Ratio compare vs other companies in the US Oil and Gas Industry?

3 Companies	Price / Earnings	Estimated Growth	Market Cap
AXAS Abraxas Petroleum	0.09x	n/a	US$10.27m
BYRO.F Byron Energy	0.03x	-10.3%	US$312.17k
USOP.Y U.S. Oil and Gas	n/a	n/a	US$6.00

No more companies available in this PE range

3 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Earnings vs Industry: NRT is good value based on its Price-To-Earnings Ratio (9.1x) compared to the US Oil and Gas industry average (11.8x).

Price to Earnings Ratio vs Fair Ratio

What is NRT's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

NRT PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	9.1x
Fair PE Ratio	n/a

Price-To-Earnings vs Fair Ratio: Insufficient data to calculate NRT's Price-To-Earnings Fair Ratio for valuation analysis.

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

Analyst Forecast: Insufficient data to show price forecast.

Discover undervalued companies

Civitas Resources

US$5.0b

An exploration and production company, focuses on the acquisition, development, and production of oil and natural gas in the Rocky Mountain region, primarily in the Field of the Denver-Julesburg Basin of Colorado.

CIVI

US$52.80

3.2%

-23.5%

DorianG

US$1.1b

Engages in the transportation of liquefied petroleum gas through its LPG tankers worldwide.

LPG

US$25.74

-1.0%

-41.6%

International Petroleum

CA$1.9b

Explores for, develops, and produces oil and gas.

IPCF.F

CA$10.45

1.5%

3.6%