investorscraft@gmail.com

Intrinsic ValueKimbell Royalty Partners, LP (KRP)

Previous Close$13.43
Intrinsic Value
Upside potential
Previous Close
$13.43

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

Kimbell Royalty Partners, LP operates as a leading owner of oil and natural gas mineral and royalty interests across premier basins in the United States, including the Permian, Haynesville, and Eagle Ford. The company generates revenue by leasing mineral rights to operators, earning royalties based on production volumes without bearing operational costs or capital expenditures. This asset-light model provides stable cash flows tied to commodity prices and operator efficiency, insulating it from direct operational risks. Kimbell’s diversified portfolio spans over 13 million gross acres, offering exposure to long-lived reserves and reducing basin-specific risks. The partnership’s focus on high-margin royalties positions it favorably within the energy sector, benefiting from scale and strategic acquisitions. Its market position is strengthened by a disciplined approach to portfolio optimization and a growing inventory of undeveloped locations, ensuring sustained cash flow generation.

Revenue Profitability And Efficiency

Kimbell reported revenue of $310.7 million for FY 2024, reflecting its robust royalty income streams. Net income stood at $12.3 million, with diluted EPS of -$0.12, impacted by non-cash items and market volatility. Operating cash flow reached $250.9 million, highlighting strong cash conversion efficiency. The absence of capital expenditures underscores the asset-light model’s advantage, allowing nearly all cash flow to be allocated to distributions or debt reduction.

Earnings Power And Capital Efficiency

The partnership’s earnings power is driven by its high-margin royalty structure, with operating cash flow covering distributions comfortably. Capital efficiency is exceptional, as Kimbell requires minimal reinvestment to maintain production. The model enables consistent returns to unitholders, with $1.7 per share in dividends, supported by a sustainable payout ratio relative to cash flow.

Balance Sheet And Financial Health

Kimbell maintains a solid balance sheet with $34.2 million in cash and equivalents, offset by $242.7 million in total debt. The leverage ratio appears manageable given stable cash flows, though commodity price sensitivity warrants monitoring. The partnership’s lack of capex obligations enhances financial flexibility, allowing prioritization of debt reduction or accretive acquisitions.

Growth Trends And Dividend Policy

Growth is primarily acquisition-driven, with Kimbell actively consolidating royalty interests to expand its portfolio. The dividend yield remains attractive, reflecting a commitment to returning capital to unitholders. Future distribution growth hinges on commodity prices and strategic deals, with a focus on maintaining coverage while opportunistically scaling the asset base.

Valuation And Market Expectations

The market likely values KRP based on cash flow yield and distribution sustainability, with sensitivity to energy price trends. The partnership’s premium to peers may reflect its pure-play royalty model and diversified acreage. Investors should weigh its defensive attributes against exposure to hydrocarbon demand cycles.

Strategic Advantages And Outlook

Kimbell’s key advantages include its low-risk royalty model, scalable platform, and exposure to high-growth basins. The outlook remains tied to energy markets, but its disciplined acquisition strategy and cost structure position it to navigate volatility. Long-term upside could stem from inventory development and industry consolidation, reinforcing its niche in the energy value chain.

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