Valuation PermRock Royalty Trust

Stocks

End-of-day quote NYSE 28/10/2026			5-day change	1st Jan Change
1.430 ^USD	-0.69%		-7.29%	-48.75%

10-20	Permrock Royalty Trust Declares Monthly Cash Distribution, Payable on November 16, 2026	CI
09-18	PermRock Royalty Trust Declares Monthly Cash Distribution as of September 30, 2026, and Payable on October 15, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	31.75	85.16	93.8	53.77	42.82	33.94
Change	-	168.2%	10.14%	-42.67%	-20.36%	-20.74%
Enterprise Value (EV) ¹	30.57	83.31	91.82	52.4	41.21	32.74
Change	-	172.51%	10.21%	-42.92%	-21.36%	-20.55%
P/E	16.6x	11.6x	7.62x	8.59x	8.3x	7.2x
PBR	0.36x	1x	1.16x	0.7x	0.58x	1.23x
PEG	-	0x	0.1x	-0.2x	-0.5x	-0.83x
Capitalization / Revenue	9.96x	10.5x	7.12x	7.48x	7.12x	6.05x
EV / Revenue	9.59x	10.2x	6.97x	7.29x	6.85x	5.84x
EV / EBITDA	-	-	-	-	-	-
EV / EBIT	13.2x	11.3x	7.46x	8.37x	7.98x	6.95x
EV / FCF	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-
Dividend per Share ²	0.157	0.6059	1.011	0.5147	0.4243	0.3874
Rate of return	6.02%	8.66%	13.1%	11.6%	12.1%	13.9%
EPS ²	0.157	0.6059	1.011	0.5147	0.4243	0.3874
Distribution rate	100%	100%	100%	100%	100%	100%
Net sales ¹	3.188	8.145	13.18	7.186	6.018	5.607
EBITDA	-	-	-	-	-	-
EBIT ¹	2.31	7.371	12.3	6.262	5.161	4.713
Net income ¹	1.91	7.371	12.3	6.262	5.161	4.713
Net Debt ¹	-1.181	-1.85	-1.982	-1.369	-1.612	-1.2
Reference price ²	2.610	7.000	7.710	4.420	3.520	2.790
Nbr of stocks (in thousands)	12,166	12,166	12,166	12,166	12,166	12,166
Announcement Date	31/03/21	31/03/22	31/03/23	01/04/24	28/03/25	27/03/26

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
PERMROCK ROYALTY TRUST	-	-	-	-	17.4M
CONOCOPHILLIPS	13x	2.62x	5.66x	2.27%	179B
CANADIAN NATURAL RESOURCES LIMITED	12.72x	3.48x	6.59x	3.24%	113B
EOG RESOURCES, INC.	8.91x	2.89x	4.78x	2.55%	84.41B
ADNOC GAS PLC	16.41x	3.81x	10.11x	5.69%	65.57B
OCCIDENTAL PETROLEUM CORPORATION	6.87x	2.48x	3.84x	1.67%	62.84B
ONEOK, INC.	16.13x	1.83x	10.36x	4.56%	59.6B
DEVON ENERGY CORPORATION	9.44x	2.62x	5.07x	2.17%	58.96B
CENOVUS ENERGY INC.	7.91x	1.38x	4.31x	1.93%	59.39B
DIAMONDBACK ENERGY, INC.	10.75x	3.39x	4.83x	2.1%	57.75B
Average	11.35x	2.72x	6.17x	2.91%	74.04B
Weighted average by Cap.	11.66x	2.77x	6.10x	2.84%