Texas Pacific Land Corporation logo TPL - Texas Pacific Land Corporation

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 3
HOLD 1
SELL 1
STRONG
SELL
0
| PRICE TARGET: $639.00 DETAILS
HIGH: $639.00
LOW: $639.00
MEDIAN: $639.00
CONSENSUS: $639.00
UPSIDE: 76.31%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Oil & Gas E&P 85% confidence

Primary model: FCF at Price Deck × Multiple

Valuation Signal Overvalued Strong
Trading 357.6% above fair value
Current Price $362.42
Bear Case $41.12 88.7% downside ($41.12 - $362.42) / $362.42 = -88.7% FCF $340M × 8x
Fair Value $79.20 78.1% downside ($79.20 - $362.42) / $362.42 = -78.1% FCF $486M × 11x
Bull Case $129.97 64.1% downside ($129.97 - $362.42) / $362.42 = -64.1% FCF $632M × 14x

Adjust Assumptions

75.0$/bbl
11.0x

Key Value Driver

Oil price assumption ($75/bbl base case)

Implied Market Multiple 51.2x

Plain-Language Summary

At $75/bbl oil with a 11x EV/FCF multiple, intrinsic value is $79.20 per share. Range: $41.12 (bear) to $129.97 (bull).

Analyst Consensus (External Reference)

Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.

Average Target (5 analysts) $639.00
Analyst Range $639.00 – $639.00
Divergence from AlphaVal 88%

Warnings

If oil drops to $60/barrel, the stock could fall -89%. Check whether the company can survive at low prices and still pay its dividend.
Where you think oil prices will settle long-term drives over 80% of this valuation. The biggest risk isn't the company itself — it's getting the commodity price wrong.
Wall Street's average price target is $639.00 (from 5 analysts). Our estimate is 88% below the consensus -- consider that gap carefully.

Key Risks

  • Growth DCF inappropriate — commodity volumes do not compound
  • Geopolitical premiums are real but historically temporary
  • Reserve replacement ratio below 100% for 3 years is existential