investorscraft@gmail.com

Intrinsic ValueTexas Pacific Land Corporation (TPL)

Previous Close$348.36
Intrinsic Value
Upside potential
Previous Close
$348.36

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

Texas Pacific Land Corporation (TPL) operates as a passive landowner and royalty company, primarily focused on managing its vast acreage in the Permian Basin, one of the most prolific oil-producing regions in the U.S. The company generates revenue through oil and gas royalties, water sales, and land leases, leveraging its strategic landholdings without engaging in direct exploration or production. TPL’s asset-light model minimizes operational risks while capitalizing on the long-term value of its mineral and surface rights. As a pure-play land and royalty entity, TPL holds a unique position in the energy sector, benefiting from high-margin, recurring cash flows tied to commodity prices and drilling activity. Its extensive acreage provides a competitive moat, with operators relying on its resources for development. The company’s focus on the Permian Basin, a key driver of U.S. shale growth, ensures sustained demand for its assets, reinforcing its market leadership in land-based energy royalties.

Revenue Profitability And Efficiency

TPL reported revenue of $705.8 million for FY 2024, with net income reaching $454.0 million, reflecting robust profitability driven by high-margin royalty and water sales. Diluted EPS stood at $19.72, underscoring strong earnings power. Operating cash flow was $490.7 million, though capital expenditures of -$425.3 million indicate significant reinvestment or asset management activities. The company’s asset-light model ensures high operational efficiency with minimal overhead.

Earnings Power And Capital Efficiency

TPL’s earnings are highly scalable, with minimal incremental costs associated with royalty income, resulting in exceptional capital efficiency. The company’s net income margin of approximately 64% highlights its ability to convert revenue into profits effectively. With no significant debt burden and ample cash reserves, TPL can reinvest opportunistically or return capital to shareholders, as evidenced by its $15.11 per share dividend.

Balance Sheet And Financial Health

TPL maintains a fortress balance sheet, with $369.8 million in cash and equivalents and negligible total debt of $453,000. This financial strength provides flexibility for strategic initiatives or weathering commodity price volatility. The company’s equity base is solid, supported by its valuable landholdings and consistent cash flow generation, positioning it for long-term stability.

Growth Trends And Dividend Policy

Growth is tied to Permian Basin drilling activity and commodity prices, with TPL benefiting from incremental royalty income as operators expand production. The company has a history of returning capital to shareholders, with a FY 2024 dividend of $15.11 per share, reflecting its commitment to income distribution. Future growth may hinge on continued shale development and potential land monetization strategies.

Valuation And Market Expectations

TPL’s valuation reflects its premium positioning as a low-risk, high-margin royalty play in the energy sector. The market likely prices in sustained Permian Basin demand and efficient capital allocation. With a strong cash flow profile and minimal leverage, the company trades at a premium to traditional energy peers, underscoring its unique business model.

Strategic Advantages And Outlook

TPL’s strategic advantages lie in its irreplaceable land assets and passive income model, which insulate it from operational risks. The outlook remains positive, supported by Permian Basin growth and disciplined capital management. Commodity price resilience and operator activity will be key drivers, but TPL’s asset quality and financial strength provide a durable competitive edge.

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