Permian Basin Royalty Trust logo PBT - Permian Basin Royalty Trust

Price: -- --
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Stable Earnings Power 80% confidence

Primary model: P/Adj-EPS × Normalized Multiple

Valuation Signal Overvalued Strong
Trading 307.5% above fair value
Current Price $33.62
Bear Case $6.60 80.4% downside ($6.60 - $33.62) / $33.62 = -80.4% $0.55 × 12x P/E
Fair Value $8.25 75.5% downside ($8.25 - $33.62) / $33.62 = -75.5% $0.55 × 15x P/E
Bull Case $9.90 70.6% downside ($9.90 - $33.62) / $33.62 = -70.6% $0.55 × 18x P/E

Adjust Assumptions

15.0x
0.55$

Key Value Driver

Normalized P/E multiple (15x base case)

Implied Market Multiple 61.1x

Plain-Language Summary

Applying a 15x P/E to adjusted EPS of $0.55, the base-case value is $8.25 per share. DDM cross-check: $34.02.

Warnings

⚠ The company's reported profits differ from official accounting profits by 77%. Check what costs are being left out of the adjusted number.
ℹ Dividend-based valuation: $34.02 (above our primary estimate by 312%). Large gaps may signal the dividend doesn't reflect full earning power.

Key Risks

  • Growth DCF inappropriate — terminal value assumptions dominate
  • EV/EBITDA misleading for regulated businesses where capex is mandated
  • Regulatory risk is a fat tail not visible in normal multiples