VNOM - NASDAQ
Viper Energy, Inc.
$46.88
+2.8%Viper Energy Partners LP owns, acquires, and exploits oil and natural gas properties in North America. As of December 31, 2021, it had mineral interests in 27,027 net royalty acres in the Permian Basin and Eagle Ford Shale; and estimated proved oil and natural gas reserves of 127,888 thousand barrels of crude oil equivalent. Viper Energy Partners GP LLC operates as the general partner of the company. The company was founded in 2013 and is based in Midland, Texas. Viper Energy Partners LP is a subsidiary of Diamondback Energy, Inc.
At a Glance
Live SnapshotViper Energy, Inc. Fair Value Envelope
Owner Earnings Valuation Tool
Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation
Historical Financial Data
Base year metrics used for projections
Projection Settings
Forecast period and terminal assumptions
DCF Valuation Summary
Calculation flow from present value to intrinsic value per share
Owner Earnings Projections
Operating Cash Flow - Maintenance CapEx = Owner Earnings
| Metric | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | $526.5M | $263.3M | $131.6M | $65.8M | $32.9M | $16.5M | $8.2M | $4.1M | $2.1M | $1.0M |
| Maintenance CapEx | -$242.4M | -$121.2M | -$60.6M | -$30.3M | -$15.2M | -$7.6M | -$3.8M | -$1.9M | -$946.9K | -$473.4K |
| Owner Earnings | $284.1M | $142.1M | $71.0M | $35.5M | $17.8M | $8.9M | $4.4M | $2.2M | $1.1M | $554.9K |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | $263.1M | $121.8M | $56.4M | $26.1M | $12.1M | $5.6M | $2.6M | $1.2M | $555.2K | $257.0K |
Related Guides
Continue your VNOM research with focused valuation guides.
Research Paths
Snapshot
Start with context, operating signals, and key market metrics.
Value Model
Stress test fair value across bear, base, and bull assumptions.
Statements
Validate revenue quality, margins, and balance sheet durability.
Earnings Call
Read management commentary and compare it with reported outcomes.
Dividends
Check payout sustainability and long-term distribution behavior.
Analyst Expectations
Review consensus spread and where estimate risk is concentrated.