US · CRT
Cross Timbers Royalty Trust
- Sector
- Energy · Oil & Gas Exploration & Production
- Headquarters
- Dallas, TX 75219
- Website
- crt-crosstimbers.com
Price · as of 2024-12-31
$10.64
Market cap 54.06M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $535.27 | +4,930.73% |
| Intrinsic Value(DCF) | $4.12 | -61.28% |
| Graham-Dodd Method(GD) | $5.14 | -51.72% |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | $12.91 | $11,598.53 | $0.14 | $0.00 | $145.32 |
| 2011 | $14.64 | $12,473.94 | $0.31 | $17.20 | $44.94 |
| 2012 | $9.06 | $71.91 | $0.50 | $14.50 | $0.00 |
| 2013 | $10.65 | $47.92 | $0.52 | $13.54 | $4.65 |
| 2014 | $7.80 | $33.66 | $0.33 | $0.00 | $60.25 |
| 2015 | $6.45 | $133.23 | $0.84 | $0.00 | $0.00 |
| 2016 | $6.85 | $64.72 | $0.92 | $0.00 | $0.00 |
| 2017 | $7.16 | $28.36 | $0.89 | $0.00 | $0.00 |
| 2018 | $6.40 | $34.83 | $0.58 | $8.55 | $63.45 |
| 2019 | $4.04 | $114.15 | $0.75 | $5.74 | $0.00 |
| 2020 | $6.52 | $16,192.48 | $0.70 | $5.15 | $0.00 |
| 2021 | $11.58 | $281.49 | $0.33 | $6.11 | $51.81 |
| 2022 | $12.75 | $41.76 | $25.85 | $10.28 | $143.22 |
| 2023 | $14.32 | $7,818.32 | $32.28 | $10.07 | $13.81 |
| 2024 | $9.93 | $535.27 | $0.32 | $5.14 | $0.00 |
AI valuation
Our deep-learning model estimates Cross Timbers Royalty Trust's (CRT) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $535.27
- Current price
- $10.64
- AI upside
- +4,930.73%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$4.12
-61.28% upside
Graham-Dodd
$5.14
-51.72% upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| CRT | Cross Timbers Royalty Tru… | $10.64 | 54.06M | +4,931% | -61% | -52% | — | -0.25 | 24.49 | 9.08 | 9.84 | — | 24.49 | 100.00% | 85.59% | 86.51% | -9333.69% | 596.59% | -5715.98% | 0.00 | — | 3.68 | 3.68 | -0.23 | -5052.00% | -4692.00% | -10000.00% | 0.00% | 0.00 | 0.00% | 0.00% | 0.00% | 0.00% | 10.36 | — | 8.87 | 32.94 |
| MARPS | Marine Petroleum Trust | $5.11 | 10.22M | +14,646% | +97,974% | -21% | +195% | 5.72 | 6.82 | 4.77 | 4.07 | 38.15 | 6.82 | 100.00% | 81.04% | 83.41% | 119.17% | 19090800.00% | 119.17% | 0.00 | — | — | — | -0.70 | 1500.00% | 1440.00% | -10000.00% | 0.00% | — | 0.00% | 0.00% | 0.00% | 0.00% | 5.03 | — | 4.07 | — |
| MTR | Mesa Royalty Trust | $5.17 | 9.63M | +13,216% | -33% | -43% | — | 24.95 | 3.69 | 15.48 | -3616.78 | — | 3.69 | 86.27% | 64.02% | 62.06% | 15.00% | -0.05% | 0.03% | 0.00 | — | 33220.19 | 33220.19 | -3638.55 | -8366.00% | -7802.00% | -10000.00% | 0.00% | 0.00 | 0.00% | 0.00% | 0.00% | 16690.94% | -4016.95 | — | -2571.75 | 120.02 |
| MVO | MV Oil Trust | $2.07 | 23.81M | +245,675% | — | — | — | 0.00 | 12.83 | 2.67 | 2.74 | 0.05 | 12.83 | 99.91% | 95.04% | 95.04% | 398531.23% | 521.00% | 398531.23% | 0.00 | — | — | — | -0.07 | 548.00% | 280.00% | -10000.00% | 0.00% | — | 0.00% | 0.00% | 0.00% | 0.04% | 2.74 | — | 2.60 | — |
| NRT | North European Oil Royalt… | $8.08 | 74.26M | +313% | +49,148% | — | +494% | 8.89 | 36.45 | 8.16 | 8.36 | 15.77 | 36.45 | 100.00% | 90.93% | 91.78% | 470.09% | -518.68% | 247.68% | 0.00 | — | 1.68 | 1.68 | -0.61 | 5636.00% | 4952.00% | 4916.00% | 12.38% | 3.07 | -575.99% | 6.77% | 60.20% | 11.25% | 8.36 | 7.53 | 7.61 | 23.15 |
| PRT | PermRock Royalty Trust | $3.30 | 40.15M | -55% | +35% | +147% | — | -0.01 | 0.61 | 7.48 | 8.41 | — | 0.61 | 100.00% | 85.76% | 85.76% | -4653.70% | 7.01% | -4623.51% | 0.00 | — | 2.63 | 2.63 | -0.31 | -1765.00% | -1625.00% | -10000.00% | 0.00% | 0.00 | 0.00% | 0.00% | 0.00% | 0.54% | 8.41 | — | 7.21 | 44.44 |
| PVL | Permianville Royalty Trus… | $1.63 | 53.79M | +2,393% | — | — | — | 16.87 | 1.08 | 10.97 | 16.79 | — | 1.08 | 100.00% | 62.32% | 65.02% | 5.90% | 5.88% | 5.90% | 0.00 | — | — | — | -0.81 | -8012.00% | -5832.00% | — | 0.00% | — | 0.00% | 0.00% | 0.00% | 1.68% | 16.79 | — | 10.46 | 190.77 |
| VOC | VOC Energy Trust | $3.26 | 55.42M | +79,179% | — | — | — | 0.00 | 4.09 | 3.56 | 3.77 | — | 4.09 | 100.00% | 91.10% | 91.10% | 107924.09% | 112.46% | 107924.09% | 0.00 | — | — | — | -0.14 | -1889.00% | -1724.00% | -10000.00% | 0.00% | — | 0.00% | 0.00% | 0.00% | 0.65% | 3.77 | — | 3.43 | — |
About Cross Timbers Royalty Trust
Cross Timbers Royalty Trust operates as an express trust in the United States. It holds 90% net profits interests in certain producing and nonproducing royalty and overriding royalty interest properties in Texas, Oklahoma, and New Mexico; and 75% net profits working interest in four properties in Texas and three properties in Oklahoma. The company was founded in 1991 and is based in Dallas, Texas.
- CEO
- Nancy G. Willis
- Employees
- 0
- Beta
- 0.12
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($4.12 ÷ $10.64) − 1 = -61.28% (DCF, example).