investorscraft@gmail.com

Intrinsic ValueViper Energy, Inc. (VNOM)

Previous Close$42.34
Intrinsic Value
Upside potential
Previous Close
$42.34

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

Viper Energy Partners LP operates as a mineral rights owner, specializing in the acquisition and management of oil and natural gas properties primarily in the Permian Basin, one of the most prolific hydrocarbon regions in the U.S. The company generates revenue through royalty interests, granting it a share of production revenues without bearing operational costs or capital expenditures. This asset-light model provides stable cash flows tied to commodity prices and production volumes. Viper’s strategic focus on high-quality acreage in the Permian Basin positions it as a key player in the energy sector, benefiting from the basin’s long reserve life and low breakeven costs. Its partnerships with leading operators enhance its market position, ensuring consistent royalty income. The company’s niche in mineral rights ownership differentiates it from traditional E&P firms, offering investors exposure to energy prices with reduced operational risk. Viper’s scalable portfolio and disciplined acquisition strategy reinforce its competitive edge in a cyclical industry.

Revenue Profitability And Efficiency

Viper reported revenue of $853.6 million for FY 2024, with net income of $359.2 million, reflecting a robust 42.1% net margin. The company’s royalty-based model drives high profitability, as it avoids direct operating expenses. Operating cash flow stood at $619.6 million, underscoring strong cash generation, though capital expenditures of -$696.2 million indicate significant reinvestment or acquisitions during the period.

Earnings Power And Capital Efficiency

Diluted EPS of $3.82 highlights Viper’s earnings power, supported by its low-cost structure and royalty income. The company’s capital efficiency is evident in its ability to convert revenue into cash flow, with operating cash flow covering 72.6% of revenue. This efficiency enables consistent returns to unitholders and strategic growth initiatives.

Balance Sheet And Financial Health

Viper’s balance sheet shows $26.9 million in cash and equivalents against $1.08 billion in total debt, indicating a leveraged position. However, the company’s stable cash flows from royalties provide a cushion for debt servicing. The absence of operational capex reduces liquidity risks, though leverage metrics warrant monitoring amid commodity price volatility.

Growth Trends And Dividend Policy

Viper’s growth is tied to acquisitions and organic production increases from its Permian Basin assets. The company paid a dividend of $2.47 per share, reflecting a commitment to returning capital to unitholders. Future growth will depend on its ability to expand its mineral portfolio while maintaining dividend sustainability.

Valuation And Market Expectations

The market likely values Viper based on its cash flow stability and exposure to Permian Basin production. Its royalty model trades at a premium to traditional E&Ps, given lower risk and higher margins. Investors should weigh commodity price sensitivity against the company’s resilient income stream.

Strategic Advantages And Outlook

Viper’s strategic advantages include its low-cost royalty model, premium Permian acreage, and partnerships with top-tier operators. The outlook remains positive, supported by long-term demand for Permian resources, though commodity price swings and regulatory risks persist. The company’s disciplined acquisition strategy positions it for sustained growth in a dynamic energy market.

Sources

10-K filing, company 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