TPL · Texas Pacific Land Corporation
$395.792026-07-21Sector: Energy; Industry: Oil & Gas Exploration & Production; Sub-Industry: Oil & Gas Exploration & Production
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$178
-55.1% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($130 · $192) 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 |
|---|
| 2024.Q1 | $632MM | — | 77.0% | 21.6% | $381MM | −$11MM | $370MM | 6.8% | — | 133.5% | $285MM | $5.88 | — |
| 2024.Q4 | $632MM | 0.0% | 77.0% | 21.6% | $381MM | −$50MM | $331MM | 7.7% | — | 72.8% | $763MM | $5.88 | — |
| 2025.Q1 | $706MM | 11.8% | 76.4% | 21.6% | $423MM | −$176MM | $246MM | 7.2% | — | 56.0% | $746MM | $6.58 | — |
| 2025.Q4 | $706MM | 0.0% | 76.4% | 21.1% | $425MM | −$21MM | $404MM | 7.6% | — | 41.0% | $1.3B | $6.58 | — |
| 2026.Q1 | $839MM | 18.9% | 74.4% | 21.2% | $492MM | −$19MM | $473MM | 6.9% | — | 37.3% | $1.3B | $7.30 | 43.7 |
| italics below = DCF projection · 10yr Rev CAGR: 8.3% |
| 2027.Q1 | $942MM | +12.3% | 74.4% | 21.1% | $553MM | −$36MM | $517MM | 7.0% | $483MM | 41.7% | $1.3B | $8.01 | 49.4 |
| 2028.Q1 | $1.1B | +11.4% | 71.0% | 21.0% | $589MM | −$51MM | $538MM | 7.2% | $469MM | 43.0% | $1.4B | $8.54 | 46.3 |
| 2029.Q1 | $1.2B | +10.6% | 67.6% | 20.9% | $622MM | −$81MM | $541MM | 7.3% | $439MM | 43.3% | $1.5B | $9.01 | 43.9 |
| 2030.Q1 | $1.3B | +9.8% | 64.2% | 20.8% | $649MM | −$60MM | $590MM | 7.5% | $446MM | 43.1% | $1.5B | $9.41 | 42.1 |
| 2031.Q1 | $1.4B | +9.0% | 57.5% | 20.6% | $634MM | −$64MM | $570MM | 7.6% | $401MM | 40.5% | $1.6B | $9.19 | 43.1 |
|
| Term. Yr+ | $1.9B | 4.1% | 57.5% | 20.0% | $893MM | −$155MM | $737MM | 8.6% | $7.8B | 23.6% | — | — | — |
Active scenario IV: $178 (-55.1% vs market)