DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Texas Pacific Land Corporation (TPL)

Energy | Oil & Gas Exploration & Production

Today's Price

$347.27

Today's Fair Value

$330.62 -4.79%

Margin of Safety

-5.04%

Projected Value (5Y)

$532.47 +53.33%

Dividends Paid (5Y)

$14.83

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 25.6% | CAGR (5y): 22.19%

Diluted Shares Growth Rate

Regression: -0.52% | CAGR (5y): -0.22%

Dividend Growth Rate

Regression: 46.82% | CAGR (5y): -26.57%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 33.31x)

Discount Rate