EN DE

Texas Pacific Land Corporation (TPL) Fair Value & Analysis

Energy · US · Market cap $28.7B

TP Texas Pacific Land Corporation logo Texas Pacific Land Corporation TPL · US
Price$347.04
Fair Value$77.26
Upside-77.7%
Quality75/100
Watch Texas Pacific Land Corporation for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Highly profitable · 60.0% net margin
Low debt · generates free cash flow
0.53% dividend yield
Mixed vs. peers (7/15)
Wide moat 94/100
Evidence: High Range $54.71 – $243.50 Share as image

Fair value as of: Aug 13, 2026

From 26 valuation models · updated today

Fair value updated Aug 13, 2026, revised from $79.20 to $77.26 (−2.4%) since Jul 19, 2026. Share price −16.6% over the past month.

A strong business, but screening 78% overvalued on our models.

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.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$571.05 $103.09 Fair Value $77.26 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range $103.09 – $571.05 · fair‑value band $54.71 – $243.50 · the $347.04 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 Aug 13, 2026.

Full chart & analysis →

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

Analysis

Texas Pacific Land Corporation (TPL) currently trades at $347.04, while our model-based Fair Value estimate is $77.26, implying the stock looks roughly 77.7% overvalued today. The Quality Score stands at 75/100 (high quality), in the Energy sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: 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 Aug 13, 2026

Our scenario range runs from $54.71 (bear case) to $243.50 (bull case); at $347.04, 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 36% below its 52-week high and 29% above its 52-week low, currently below its 200-day average. For context, the median of 10 Energy peers we cover trades at -28% fair-value upside, at -78%, TPL screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted 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.

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
Growth DCF $113.73 $209.74 $403.82 80
Residual Income $50.72 $71.40 $631.08 76
Rev-Margin DCF $41.72 $61.38 $91.42 74
All 26 models by family
DCF Models
FCF DCF $120.78 $188.85 $405.60 38
Owner Earnings $112.34 $252.96 $548.17 31
5Y Revenue Exit $42.01 $56.28 $83.93 39
5Y EBITDA Exit $66.00 $105.61 $181.21 41
5Y P/E Exit $88.70 $182.79 $307.71 38
10Y Revenue Exit $64.42 $101.42 $118.44 36
10Y EBITDA Exit $82.21 $151.50 $271.28 37
10Y P/E Exit $98.63 $198.89 $370.01 35
Earnings-Based
Graham-Dodd $47.46 $330.96 $464.46 54
Lynch FV $116.32 $166.17 $216.02 50
PEG = 1.0 $116.32 $166.17 $216.02 46
EPV $66.06 $76.72 $86.05 59
Dividend Discount
Gordon GGM $19.67 $40.91 $64.90 70
DDM Multi-Stage $19.67 $34.49 $42.93 61
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 53
EV/EBITDA $44.81 $59.05 $73.29 54
EV/Revenue $11.82 $15.99 $20.15 43
Asset-Based
NCAV (Graham) $10.58 $14.17 $21.15 50
Growth DCF
Growth DCF $113.73 $209.74 $403.82 80
Rev-Margin DCF $41.72 $61.38 $91.42 74
Economic Profit
Residual Income $50.72 $71.40 $631.08 76
ROIC Compounder $81.98 $116.64 $163.97 72
Growth Earnings
Growth-Adj P/E $131.12 $187.31 $243.50 68

Widest divergence: Growth Earnings ($187.31) versus Asset-Based ($14.17). Highest evidence: Growth DCF (80).

Notify me when TPL reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) $839M
Revenue growth (YoY) +20.8%
Net margin 60.0%
Return on equity 36.5%
Free cash flow $486M FY2025
P/E ratio 47.7
More key figures
Operating margin 77.2%
EPS (TTM) $7.27
Dividend yield 0.5%
EPS growth (YoY) +18.3%
Net cash $112M FY2025

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 75/100

Of which business quality 73 · Market factors (momentum, volatility) 48

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 44
Price trend over the last 3–12 months (market factor)
52W Momentum 43
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.

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. 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. 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. 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%
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 pp

of which total revenue +30.5 pp · buybacks/dilution −7.9 pp

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

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

TPL screens 78% overvalued. Compare with CNOOC Limited →

Share or link this analysis
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

Recent news

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

Peer Group

Oil & Gas E&P · 314 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 −78% · 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) 0.5% · Bottom 25%

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

P/E (TTM) 47.7× · 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

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.

VALUE 0 · sector 12
FUTURE 100 · sector 0
PAST 100 · sector 0
HEALTH 100 · sector 87
DIVIDEND 11 · sector 65

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

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Oil & Gas E&P stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
CNOOC Limited 600938 ¥32.85 ¥32.55 -1%
ConocoPhillips explores for, COP $125.92 $90.15 -28%
Canadian Natural Resources Limited CNQ $47.57 $31.14 -35%
EOG Resources, Inc EOG $143.14 $130.19 -9%
Occidental Petroleum Corporation OXY $58.55 $30.06 -49%
Diamondback Energy, Inc FANG $201.71 $105.24 -48%
Devon Energy Corporation DVN $44.86 $27.06 -40%
Woodside Energy Group WDS A$32.55 A$20.71 -36%
EQT Corporation EQT $54.06 $42.85 -21%
Expand Energy Corporation EXE $96.28 $106.45 +11%

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 High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Texas Pacific Land Corporation (TPL) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of $77.26 versus a price of $347.04, about −78% (overvalued).
What is the fair value of TPL?
Our model-based fair value for Texas Pacific Land Corporation is $77.26 (as of Aug 13, 2026), built from audited fundamentals. The current price is $347.04.
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 Aug 13, 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 0.54% relative to its recent price (as of Aug 13, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Texas Pacific Land Corporation and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.