Valuation models
price $331.68 · as of Nov 2, 2026
DCF · Perpetuity growth · 5yused178.11 – 269.38214.4555% overvaluedDCF · Perpetuity growth · 10y210.92 – 323.79255.7830% overvaluedDCF · EBITDA exit · 5y110.72 – 119.36114.92189% overvaluedDCF · EBITDA exit · 10y147.38 – 168.62157.52111% overvaluedP/E · peers132.28 – 339.58219.1951% overvaluedP/E · own history267.74 – 462.74381.9113% undervaluedPEG—161.56105% overvaluedEV/EBITDA · peers150.43 – 166.99158.38109% overvaluedEV/Revenue · peers46.20 – 94.5448.93578% overvaluedEarnings power value76.85 – 111.9491.08264% overvaluedDividend discount29.46 – 84.5042.50680% overvaluedCost of capital (WACC)—7.93%—
DCF · Perpetuity growth · 5y leads for profitable growth — positive operating income and three years of positive free cash flow. How the headline model is chosen.
Model value · DCF · Perpetuity growth · 5y
214.45
Texas Pacific Land closed at $331.68 — overvalued by 55% vs model.
178.11the model's range269.38
DCF · Perpetuity growth · 5y leads for profitable growth — positive operating income and three years of positive free cash flow. From a five-year discounted cash flow.
Other models
42.50 – 381.91
Wall St. target
—
Above model, 1y
30 of 30 days
How it is valued
Valued asProfitable Growth
Moderate growth (~12% recent)High profitability (60% net margin)Highly cyclical earnings
Model estimates for research reference only, not investment advice. Every model rests on assumptions that may not match what happens; how each model works is in the manual.