Discounted Cash Flow (DCF) Analysis Levered

Texas Pacific Land Trust

Texas Pacific Land Trust (TPL)

$669.96
29.44 (+4.60%)

Free Cash Flow

Year
A/P
Revenue
Revenue (%)
Operating Cash Flow
Operating Cash Flow (%)
Capital Expenditure
Capital Expenditure (%)
Free Cash Flow

Weighted Average Cost Of Capital

Share price $ 669.96
Beta 2.012
Diluted Shares Outstanding 7,756.44
Cost of Debt
Tax Rate 20.76
After-tax Cost of Debt 3.96%
Risk-Free Rate
Market Risk Premium
Cost of Equity 18.477
Total Debt -
Total Equity 5,196,502.53
Total Capital 5,196,502.53
Debt Weighting 0.00
Equity Weighting 100.00
Wacc

Build Up Free Cash Flow

Year
A/P
Revenue
Operating Cash Flow
Capital Expenditure
Free Cash Flow
WACC
PV LFCF
SUM PV LFCF

Terminal Value

Growth in perpetuity method:
Long-term growth rate
WACC (%) -
Free cash flow (t + 1) -
Terminal Value -
Present Value of Terminal Value -

Intrinsic Value

Enterprise Value -
Net Debt -303.64
Equity Value -
Shares Outstanding 7,756.44
Equity Value Per Share -