investorscraft@gmail.com

Intrinsic ValueBlack Stone Minerals, L.P. (BSM)

Previous Close$14.77
Intrinsic Value
Upside potential
Previous Close
$14.77

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Black Stone Minerals, L.P. (BSM) operates as a leading owner and manager of oil and natural gas mineral interests in the United States, primarily focused on high-potential basins such as the Haynesville, Eagle Ford, and Permian. The company generates revenue through royalty payments, lease bonuses, and overriding royalties, avoiding direct operational costs associated with exploration and production. This asset-light model provides stable cash flows with minimal capital expenditures, positioning BSM as a low-risk player in the energy sector. BSM’s diversified portfolio across prolific shale plays mitigates regional risks while capitalizing on long-term commodity price trends. Its market position is strengthened by strategic acreage acquisitions and partnerships with top-tier operators, ensuring consistent production growth. The company’s focus on mineral rights rather than operational overhead distinguishes it from traditional E&P firms, offering investors exposure to energy prices with reduced volatility.

Revenue Profitability And Efficiency

In FY 2024, Black Stone Minerals reported revenue of $433.7 million and net income of $271.3 million, reflecting robust profitability with a net margin of approximately 62.6%. Operating cash flow stood at $389.0 million, underscoring strong cash generation capabilities. Capital expenditures were minimal at $4.2 million, aligning with its asset-light model. The company’s efficiency is evident in its ability to convert revenue into high-margin cash flows, supported by low operational overhead.

Earnings Power And Capital Efficiency

BSM’s diluted EPS of $1.15 highlights its earnings power, driven by royalty-based income streams. The partnership’s capital efficiency is exceptional, with minimal reinvestment requirements due to its non-operational structure. Free cash flow generation remains robust, enabling consistent distributions to unitholders. The absence of significant capex demands allows BSM to prioritize returns, making it an attractive yield play in the energy sector.

Balance Sheet And Financial Health

Black Stone Minerals maintains a conservative balance sheet, with $2.5 million in cash and $25.0 million in total debt, reflecting a low leverage profile. The company’s financial health is further supported by strong operating cash flows, which comfortably cover debt obligations and distributions. This prudent financial management reduces risk and enhances resilience against commodity price fluctuations.

Growth Trends And Dividend Policy

BSM’s growth is tied to underlying production trends from its mineral acreage, benefiting from operator-driven development. The partnership distributed $1.73 per share in dividends, reflecting a commitment to returning capital to unitholders. While growth may be modest compared to operational E&Ps, BSM’s focus on sustainable payouts and low-debt strategy appeals to income-focused investors.

Valuation And Market Expectations

The market values BSM for its stable cash flows and high yield, trading at a premium to traditional E&Ps due to its lower risk profile. Investors likely expect sustained distributions and modest production growth, with valuation metrics reflecting the partnership’s royalty-based income stability. Commodity price expectations and operator activity levels remain key drivers of future performance.

Strategic Advantages And Outlook

BSM’s strategic advantage lies in its mineral-rights focus, which provides insulation from operational risks and cost inflation. The outlook remains positive, supported by active development in core basins and a disciplined financial approach. While commodity price volatility poses a risk, the partnership’s low-cost structure and high-margin cash flows position it well for long-term stability.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount