Texas Pacific Land Corporation

Texas Pacific Land Corporation

TPLยทNYSE

$406.76

+9.7%
EnergyOil & Gas Exploration & Production

Texas Pacific Land Corporation engages in the land and resource management, and water services and operations businesses. The company's Land and Resource Management segment manages approximately 880,000 acres of land. This segment also holds own a 1/128th nonparticipating perpetual oil and gas royalty interest (NPRI) under approximately 85,000 acres of land; a 1/16th NPRI under approximately 371,000 acres of land; and approximately 4,000 additional net royalty acres located in the western part of Texas. In addition, this segment engages in easements and commercial leases activities, such as oil, gas and related hydrocarbons, power line and utility easements, and subsurface wellbore easements. Further, this segment leases its land for processing, storage, and compression facilities and roads; and is involved in sale of materials, such as caliche. Its Water Services and Operations segment provides full-service water offerings, including water sourcing, produced-water gathering/treatment, infrastructure development, disposal solutions, water tracking, analytics, and well testing services to operators in the Permian Basin. This segment also holds royalties for water sourced from its land. Texas Pacific Land Corporation was founded in 1888 and is headquartered in Dallas, Texas.

At a Glance

Live Snapshot
Market Cap$28.06B
EPS6.9800
P/E Ratio58.28
Earnings Date08/05/2026
Texas Pacific Land Corporation

Texas Pacific Land Corporation Fair Value Envelope

TPL ยท NYSE

Our analysis suggests that TPL has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $406.76, this represents a potential HIDDEN relative to our calculated worth for Texas Pacific Land Corporation.

Intrinsic Value
Current Price: $406.76

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

Present Value$11.9B
+ Cash & Equivalents$144.8M
Firm Value$12.0B
- Debt$32.4M
Equity Value$12.0B
/ Shares Outstanding22,981,790B
DCF Value$523
UNDERVALUED BY 28%

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
$576.0M
$607.7M
$641.2M
$676.6M
$713.8M
$753.2M
$794.7M
$838.5M
$884.7M
$933.4M
Maintenance CapEx
-$12.6M
-$13.3M
-$14.0M
-$14.8M
-$15.6M
-$16.4M
-$17.3M
-$18.3M
-$19.3M
-$20.4M
Owner Earnings
$563.4M
$594.5M
$627.2M
$661.8M
$698.3M
$736.8M
$777.4M
$820.2M
$865.4M
$913.1M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$521.7M
$509.7M
$497.9M
$486.4M
$475.2M
$464.3M
$453.6M
$443.1M
$432.9M
$422.9M
Terminal Value represents 60.4% of Enterprise Value