FMP

FMP

Enter

TPL - Texas Pacific Land C...

photo-url-https://images.financialmodelingprep.com/symbol/TPL.png

Texas Pacific Land Corporation

TPL

NYSE

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.

1346.39 USD

40.26 (2.99%)

Operating Data

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Revenue

302.55M

450.96M

667.42M

631.6M

705.82M

888.34M

1.12B

1.41B

1.77B

2.23B

Revenue %

-

49.05

48

-5.37

11.75

25.86

25.86

25.86

25.86

Ebitda

231.66M

378.65M

577.68M

500.81M

564.3M

721.92M

908.6M

1.14B

1.44B

1.81B

Ebitda %

76.57

83.97

86.55

79.29

79.95

81.27

81.27

81.27

81.27

Ebit

146.35M

290.08M

472.57M

486.05M

539.14M

598.47M

753.22M

948M

1.19B

1.5B

Ebit %

48.37

64.33

70.8

76.96

76.38

67.37

67.37

67.37

67.37

Depreciation

85.3M

88.56M

105.11M

14.76M

25.16M

123.45M

155.38M

195.55M

246.12M

309.77M

Depreciation %

28.19

19.64

15.75

2.34

3.56

13.9

13.9

13.9

13.9

Balance Sheet

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Total Cash

281.05M

428.24M

510.83M

725.17M

369.83M

740.5M

931.99M

1.17B

1.48B

1.86B

Total Cash %

92.89

94.96

76.54

114.82

52.4

83.36

83.36

83.36

83.36

Receivables

48.22M

95.22M

103.98M

128.97M

126.67M

161.67M

203.48M

256.1M

322.32M

405.67M

Receivables %

15.94

21.11

15.58

20.42

17.95

18.2

18.2

18.2

18.2

Inventories

108.54M

109.07M

109.7M

-

-

135.91M

171.06M

215.29M

270.96M

341.03M

Inventories %

35.87

24.19

16.44

-

-

15.3

15.3

15.3

15.3

Payable

13.32M

17.91M

23.44M

21.65M

26.96M

34M

42.79M

53.85M

67.78M

85.3M

Payable %

4.4

3.97

3.51

3.43

3.82

3.83

3.83

3.83

3.83

Cap Ex

-22.03M

-15.55M

-20.87M

-40M

-425.27M

-142.92M

-179.88M

-226.39M

-284.93M

-358.62M

Cap Ex %

-7.28

-3.45

-3.13

-6.33

-60.25

-16.09

-16.09

-16.09

-16.09

Weighted Average Cost Of Capital

Price

1.35k

Beta

Diluted Shares Outstanding

23.02M

Costof Debt

3.92

Tax Rate

After Tax Cost Of Debt

3.07

Risk Free Rate

Market Risk Premium

Cost Of Equity

Total Debt

453k

Total Equity

30.99B

Total Capital

30.99B

Debt Weighting

0

Equity Weighting

100

Wacc

10.79

Build Up Free Cash Flow

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Revenue

302.55M

450.96M

667.42M

631.6M

705.82M

888.34M

1.12B

1.41B

1.77B

2.23B

Ebitda

231.66M

378.65M

577.68M

500.81M

564.3M

721.92M

908.6M

1.14B

1.44B

1.81B

Ebit

146.35M

290.08M

472.57M

486.05M

539.14M

598.47M

753.22M

948M

1.19B

1.5B

Tax Rate

21.57

21.57

21.57

21.57

21.57

21.57

21.57

21.57

21.57

21.57

Ebiat

117.3M

215.74M

370.81M

380.95M

422.84M

466.55M

587.19M

739.04M

930.14M

1.17B

Depreciation

85.3M

88.56M

105.11M

14.76M

25.16M

123.45M

155.38M

195.55M

246.12M

309.77M

Receivables

48.22M

95.22M

103.98M

128.97M

126.67M

161.67M

203.48M

256.1M

322.32M

405.67M

Inventories

108.54M

109.07M

109.7M

-

-

135.91M

171.06M

215.29M

270.96M

341.03M

Payable

13.32M

17.91M

23.44M

21.65M

26.96M

34M

42.79M

53.85M

67.78M

85.3M

Cap Ex

-22.03M

-15.55M

-20.87M

-40M

-425.27M

-142.92M

-179.88M

-226.39M

-284.93M

-358.62M

Ufcf

37.14M

245.8M

451.19M

438.63M

30.34M

283.21M

494.53M

622.41M

783.36M

985.93M

Wacc

10.79

10.79

10.79

10.79

10.79

Pv Ufcf

255.62M

402.9M

457.69M

519.95M

590.67M

Sum Pv Ufcf

2.23B

Terminal Value

Growth In Perpetuity Method

Long Term Growth Rate

Wacc

10.79

Free Cash Flow T1

1.02B

Terminal Value

14B

Present Terminal Value

8.39B

Intrinsic Value

Enterprise Value

10.62B

Net Debt

-369.38M

Equity Value

10.99B

Diluted Shares Outstanding

23.02M

Equity Value Per Share

477.25

Projected DCF

477.25 -1.821%

DCF Levered

Download Excel

FMP

FMP

Financial Modeling Prep API provides real time stock price, company financial statements, major index prices, stock historical data, forex real time rate and cryptocurrencies. Financial Modeling Prep stock price API is in real time, the company reports can be found in quarter or annual format, and goes back 30 years in history.
twitterlinkedin
2017-2025 © Financial Modeling Prep