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

$329.20

Today's Fair Value

$330.66 +0.44%

Margin of Safety

+0.44%

Projected Value (5Y)

$532.53 +61.76%

Dividends Paid (5Y)

$14.89

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: 47.21% | CAGR (5y): -26.57%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 33.6x)

Discount Rate