EN DE

Texas Pacific Land Corporation (TPL) Fair Value & Analysis

Energy · US · Market cap $28.7B · ISIN US88262P1021

What is Texas Pacific Land Corporation really worth?

TP Texas Pacific Land Corporation logo Texas Pacific Land Corporation TPL · US
Price$366.50
Fair Value$77.26
Upside−78.9%
Quality75/100

A strong business, but trading 374% above our fair value of $77.26.

Watch Texas Pacific Land Corporation for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free

Strengths

Healthy Growth (revenue 5y +21.4 %/yr)
Highly profitable · 60.0% net margin
Low debt · generates free cash flow
Wide moat 94/100

Risks

!Mixed vs. peers (7/15)
!The models disagree: range $54.71 to $243.50
!Weak on dividend: 12 out of 100

For context

·0.60% dividend yield
Evidence: High Range $54.71 – $243.50

Fair value as of: Sep 5, 2026

From 26 valuation models · updated today

Share price −7.3% over the past month.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

What matters now

  • A high-quality business (quality 75/100), yet the market already pays well above fair value. Quality at a full price, with little margin of safety.
  • The price sits above even our optimistic bull case ($243.50). The favourable scenario is already priced in.
  • The model range is unusually wide ($54.71 to $243.50). The outcome hinges heavily on assumptions, so read the point estimate with caution.

Price vs Fair Value (5 years)

$571.05 $103.09 Fair Value $77.26 Jun 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 5, 2026.

How to read this chart

60‑month range $103.09 – $571.05 · fair‑value band $54.71 – $243.50 · the $366.50 price screens above the $77.26 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 5, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Texas Pacific Land Corporation (TPL) currently trades at $366.50, while our model-based Fair Value estimate is $77.26, implying the stock looks roughly 374.4% overvalued today. The Quality Score stands at 75/100 (high quality), in the Energy sector. Bull case: the Growth Earnings group reads highest at a median of $187.31 per share, and 0 of the 26 models we run sit above the $366.50 price. Bear case: the Asset-Based group reads lowest at $14.17, and 26 of the 26 models stay below the price. Evidence for this calculation is high.

Over the trailing twelve months, Texas Pacific Land Corporation generated revenue of $839M at a net margin of 60.0%. Revenue grew 20.8% year over year. It earns a return on equity of 36.5%. The balance sheet holds a net cash position of $112M. Fundamentals as of Sep 5, 2026

Our scenario range runs from $54.71 (bear case) to $243.50 (bull case); at $366.50, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 33% below its 52-week high and 36% above its 52-week low, currently below its 200-day average. For context, the median of 10 Energy peers we cover trades at −31% fair-value upside, at −79%, TPL screens richer than that median.

Fair Value models

This estimate rests on fiscal year 2025 figures, and about 8 months have passed since. In that time the company retained roughly $3.44 per share, which is 4.5 % of the fair value. The fair value deliberately does not add this in: the models value reported figures, not a projection.

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small. Every input is real reported data, nothing guessed.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
FCF DCF $120.78 $188.85 $405.60 75
EPV $66.06 $76.72 $86.05 74
Growth DCF $113.73 $209.74 $403.82 74
All 26 models by family
DCF Models
FCF DCF $120.78 $188.85 $405.60 75
Owner Earnings $112.34 $252.96 $548.17 70
5Y Revenue Exit $42.01 $56.28 $83.93 73
5Y EBITDA Exit $66.00 $105.61 $181.21 73
5Y P/E Exit $88.70 $182.79 $307.71 68
10Y Revenue Exit $64.42 $101.42 $118.44 68
10Y EBITDA Exit $82.21 $151.50 $271.28 65
10Y P/E Exit $98.63 $198.89 $370.01 60
Earnings-Based
Graham-Dodd $47.46 $330.96 $464.46 63
Lynch FV $116.32 $166.17 $216.02 61
PEG = 1.0 $116.32 $166.17 $216.02 57
EPV $66.06 $76.72 $86.05 74
Dividend Discount
Gordon GGM $19.67 $40.91 $64.90 66
DDM Multi-Stage $19.67 $34.49 $42.93 66
Multiples
P/E Multiple $73.28 $97.71 $122.13 63
P/S Multiple $10.42 $13.89 $17.36 58
P/B Multiple $28.55 $38.07 $47.59 55
EV/EBIT $66.49 $87.95 $109.41 66
EV/EBITDA $44.81 $59.05 $73.29 67
EV/Revenue $11.82 $15.99 $20.15 54
Asset-Based
NCAV (Graham) $10.58 $14.17 $21.15 54
Growth DCF
Growth DCF $113.73 $209.74 $403.82 74
Rev-Margin DCF $41.72 $61.38 $91.42 72
Economic Profit
Residual Income $50.72 $71.40 $631.08 64
ROIC Compounder $81.98 $116.64 $163.97 71
Growth Earnings
Growth-Adj P/E $131.12 $187.31 $243.50 67

Widest divergence: Growth Earnings ($187.31) versus Asset-Based ($14.17). Highest evidence: FCF DCF (75).

Notify me when TPL reaches fair value

Put TPL on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/E ratio 50.4
P/S ratio 30.4 P/E × margin
EPS (TTM) $7.27 price ÷ EPS = P/E 50.4
Dividend yield 0.6% payout 30.3%
Net margin 60.3% FY2025
Return on equity 36.5% TTM
More key figures
Profitability
Return on assets (EBIT) 46.6% avg 5y
Operating margin 77.2% TTM
Growth
Revenue (TTM) $839M TTM
Revenue growth (YoY) +20.8% 3y avg +6.1%
EPS growth (YoY) +18.3%
Balance sheet & cash flow
Free cash flow $486M FY2025
Net cash $112M FY2025

Figures from reported company fundamentals · as of Sep 5, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 75/100

Of which business quality 73 · Market factors (momentum, volatility) 44

Profitability 84
Margins and returns on capital today
Quality Growth 49
Are margins and returns improving?
Cashflow 83
Earnings quality: real cash, not paper profit
Fin. Strength 86
Balance sheet, leverage, solvency risk
Investment 23
Disciplined investing over empire-building
Low Volatility 59
Calm price path (market factor)
Momentum 33
Price trend over the last 3–12 months (market factor)
52W Momentum 46
Distance to the 52-week high (market factor)
Net Issuance 83
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

Texas Pacific Land Corporation engages in the land and resource management, and water services and operations businesses. The Land and Resource Management segment manages surface acres of land, and oil and gas royalty interest in Permian Basin.

Full company description

Texas Pacific Land Corporation engages in the land and resource management, and water services and operations businesses. The Land and Resource Management segment manages surface acres of land, and oil and gas royalty interest in Permian Basin. This segment also engages in easements, such as transporting oil, gas and related hydrocarbons, power line and utility, and subsurface wellbore easements. In addition, this segment leases its land for processing, storage, and compression facilities and roads; and is involved in sale of materials, such as caliche, sand, and other material, as well as sells land. The Water Services and Operations segment provides full-service water offerings, including water sourcing, produced-water treatment, infrastructure development, and disposal solutions to operators in the Permian Basin. This segment also holds produced water royalties. The company owns 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 33,000 additional net royalty acres, total of approximately 224,000 NRA located in the Permian Basin. The company was founded in 1888 and is headquartered in Dallas, Texas.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Texas Pacific Land Corporation reported revenue of $798M in FY2025 versus $451M in FY2021, a compound +15.3%/yr. Reported net income was $481M in FY2025, compounding +15.6%/yr from FY2021.

Growth Quality 100/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
$798M
Latest YoY
+13.1%
Avg. revenue growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+6.1%
Avg. revenue growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+21.4%
Avg. revenue growth/yr (40Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+11.0%
Value creation/yr (5Y) Earnings growth per share (CAGR 5 years) plus dividend yield: value created per share and year.
+9.3% (8.7 + 0.6)
Revenue +15.3%/yr
FY21 $451M
FY22 $667M
FY23 $632M
FY24 $706M
FY25 $798M
Net income +15.6%/yr
FY21 $270M
FY22 $446M
FY23 $406M
FY24 $454M
FY25 $481M
Character of growth · EPS growth decomposed (2014-2025) +22.6 % p.a.
Revenue per share +22.6 %

of which total revenue +30.5 % · buybacks/dilution −6.1 %

EBIT margin −2.3 %
Tax rate +1.8 %
Residual (interest, one-offs) +0.6 %

Annual growth per factor. These are factors, not summands: multiplied they give the EPS growth rate, added they do not quite. Start and end points are 3-year averages (details on hover).

TPL screens 374% overvalued. Compare with CNOOC Limited →

Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Texas Pacific Land Corporation Fair Value". https://www.fairvalue-calculator.com/stock/TPL

Earlier news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Oil & Gas E&P · 296 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 75 · Top 25%
Fair Value upside −79% · Bottom 25%
Return on equity (TTM) 36% · Top 25%
Return on assets 25% · Top 25%
Net margin (TTM) 60% · Top 25%
Operating margin (TTM) 77% · Top 25%
Revenue growth 21% · Above median
Dividend yield (TTM) 0.6% · Bottom 25%

Valuation Multiples vs Oil & Gas E&P median · lower = cheaper

P/E (TTM) 50.4× · Pricier than 75% of peers
P/B 19.65× · Pricier than 75% of peers
P/S (TTM) 34.17× · Pricier than 75% of peers
P/FCF 59.0× · Pricier than 75% of peers
EV/EBITDA 41.3× · Pricier than 75% of peers
PEG 7.33× · Pricier than 75% of peers

Strength profile in five axes (Snowflake)

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE0 · sector 9
FUTURE100 · sector 7
PAST100 · sector 9
HEALTH100 · sector 87
DIVIDEND12 · sector 70

VALUE 0: the price sits above our fair-value range.

Insider activity: 66/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

Oil & gas

Similar stocks

10 more Oil & Gas E&P stocks, each showing price versus our Fair Value estimate (as of Sep 5, 2026).

Stock Price Fair Value vs Fair Value
CNOOC Limited 600938 ¥32.85 ¥32.55 −1%
ConocoPhillips explores for, COP $130.35 $90.15 −31%
Canadian Natural Resources Limited CNQ C$69.03 C$44.78 −35%
EOG Resources, Inc EOG $143.35 $132.20 −8%
Occidental Petroleum Corporation OXY $59.17 $30.06 −49%
Diamondback Energy, Inc FANG $200.52 $105.24 −48%
Devon Energy Corporation DVN $47.35 $27.06 −43%
Woodside Energy Group WDS A$32.55 A$20.71 −36%
EQT Corporation EQT $54.57 $42.85 −21%
Expand Energy Corporation EXE $98.16 $106.45 +8%

Compare Texas Pacific Land Corporation with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Energy stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Extrinsic Value Calculator (Options) Splits an option premium into intrinsic and extrinsic (time) value. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is Texas Pacific Land Corporation (TPL) overvalued or undervalued?
As of Sep 5, 2026, our model estimates a fair value of $77.26 versus a price of $366.50, about −79% upside (overvalued).
What is the fair value of TPL?
Our model-based fair value for Texas Pacific Land Corporation is $77.26 (as of Sep 5, 2026), built from audited fundamentals. The current price: $366.50.
What is the quality score of TPL?
Texas Pacific Land Corporation has a Quality Score of 75/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Texas Pacific Land Corporation (TPL)?
Texas Pacific Land Corporation reported trailing-twelve-month revenue of about $839M (latest available figure, as of Sep 5, 2026).
What is the net profit margin of TPL?
The net profit margin of Texas Pacific Land Corporation is about 60.0%, meaning it keeps roughly 60.0% of revenue as net income. Based on the latest reported figures.
Does Texas Pacific Land Corporation pay a dividend?
Texas Pacific Land Corporation currently shows a dividend yield of about 0.60% relative to its recent price (as of Sep 5, 2026).
Free · no account needed

Watch Texas Pacific Land Corporation in the live analysis

One click puts Texas Pacific Land Corporation on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.