TPL · Texas Pacific Land Corporation
$444.242026-05-17Sector: Energy; Industry: Oil & Gas Exploration & Production; Sub-Industry: Oil & Gas Exploration & Production
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$164
-63.2% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($123 · $170) Analysts Range ($639 · $639) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2021.Q4 | $451MM | — | 80.4% | 25.6% | $270MM | −$21MM | $249MM | 5.9% | — | 120.6% | $223MM | $3.91 | — |
| 2022.Q4 | $667MM | 48.0% | 84.3% | 21.5% | $441MM | −$28MM | $413MM | 7.2% | — | 181.8% | $262MM | $6.47 | — |
| 2023.Q4 | $632MM | -5.4% | 77.0% | 21.6% | $381MM | −$14MM | $367MM | 7.0% | — | 131.3% | $318MM | $5.88 | — |
| 2024.Q4 | $706MM | 11.8% | 76.4% | 21.6% | $423MM | −$50MM | $372MM | 7.7% | — | 78.3% | $763MM | $6.58 | — |
| 2025.Q4 | $798MM | 13.1% | 74.2% | 21.1% | $467MM | −$21MM | $446MM | 7.6% | — | 44.6% | $1.3B | $6.97 | 51.8 |
| italics below = DCF projection · 10yr Rev CAGR: 8.3% |
| 2026.Q4 | $896MM | +12.3% | 74.2% | 21.0% | $525MM | −$61MM | $464MM | 7.5% | $432MM | 38.6% | $1.4B | $7.61 | 58.4 |
| 2027.Q4 | $999MM | +11.4% | 70.8% | 20.9% | $560MM | −$81MM | $479MM | 7.6% | $414MM | 39.1% | $1.5B | $8.11 | 54.8 |
| 2028.Q4 | $1.1B | +10.6% | 67.5% | 20.8% | $591MM | −$113MM | $477MM | 7.7% | $383MM | 38.6% | $1.6B | $8.56 | 51.9 |
| 2029.Q4 | $1.2B | +9.8% | 64.2% | 20.7% | $617MM | −$43MM | $574MM | 7.8% | $428MM | 38.4% | $1.6B | $8.95 | 49.6 |
| 2030.Q4 | $1.3B | +9.0% | 57.5% | 20.6% | $604MM | −$46MM | $558MM | 7.9% | $385MM | 36.6% | $1.7B | $8.75 | 50.8 |
|
| Term. Yr+ | $1.8B | 4.1% | 57.5% | 20.0% | $849MM | −$148MM | $702MM | 8.6% | $7.2B | 23.6% | — | — | — |
Active scenario IV: $164 (-63.2% vs market)