Stock Analysis on Net

Texas Pacific Land Corp. (NYSE:TPL)

$22.49

This company has been moved to the archive! The financial data has not been updated since November 6, 2024.

Price to FCFE (P/FCFE)

Microsoft Excel

Paying user area


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

Free Cash Flow to Equity (FCFE)

Texas Pacific Land Corp., FCFE calculation

US$ in thousands

Microsoft Excel
12 months ended: Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Net income
Net noncash charges
Changes in operating assets and liabilities
Cash provided by operating activities
Purchase of fixed assets
Proceeds from sales of fixed assets
Free cash flow to equity (FCFE)

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).


Cash Provided by Operating Activities
The cash provided by operating activities experienced a significant decline from 2019 to 2020, dropping from approximately $342.8 million to $207.0 million. However, this figure recovered in the following years, reaching about $265.2 million in 2021 and further increasing substantially to $447.1 million in 2022. In 2023, the cash flow slightly decreased to $418.3 million but remained significantly above the levels seen in 2019 through 2021.
Free Cash Flow to Equity (FCFE)
The free cash flow to equity mirrored the trend seen in operating cash flow, with a notable decrease from 2019 to 2020, falling from around $310.7 million to $202.0 million. Subsequently, FCFE rose to $250.7 million in 2021, followed by a marked increase to $428.0 million in 2022. In 2023, there was a small contraction to $403.3 million, yet the FCFE remained elevated compared to the initial years in the dataset.
General Observations
Both cash provided by operating activities and free cash flow to equity showed parallel patterns over the five-year period. The dip observed in 2020 likely reflects adverse conditions during that year, possibly due to broader economic challenges. The strong recovery and growth in 2022 and sustained higher levels into 2023 suggest improved operational efficiency and cash generation capacity. Despite slight reductions in 2023, the cash flow metrics demonstrate robust liquidity and financial flexibility relative to earlier periods.

Price to FCFE Ratio, Current

Texas Pacific Land Corp., current P/FCFE calculation, comparison to benchmarks

Microsoft Excel
No. shares of common stock outstanding
Selected Financial Data (US$)
Free cash flow to equity (FCFE) (in thousands)
FCFE per share
Current share price (P)
Valuation Ratio
P/FCFE
Benchmarks
P/FCFE, Competitors1
Chevron Corp.
ConocoPhillips
Exxon Mobil Corp.
Occidental Petroleum Corp.
P/FCFE, Sector
Oil, Gas & Consumable Fuels
P/FCFE, Industry
Energy

Based on: 10-K (reporting date: 2023-12-31).

1 Click competitor name to see calculations.

If the company P/FCFE is lower then the P/FCFE of benchmark then company is relatively undervalued.
Otherwise, if the company P/FCFE is higher then the P/FCFE of benchmark then company is relatively overvalued.


Price to FCFE Ratio, Historical

Texas Pacific Land Corp., historical P/FCFE calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
No. shares of common stock outstanding1
Selected Financial Data (US$)
Free cash flow to equity (FCFE) (in thousands)2
FCFE per share3
Share price1, 4
Valuation Ratio
P/FCFE5
Benchmarks
P/FCFE, Competitors6
Chevron Corp.
ConocoPhillips
Exxon Mobil Corp.
Occidental Petroleum Corp.
P/FCFE, Sector
Oil, Gas & Consumable Fuels
P/FCFE, Industry
Energy

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 Data adjusted for splits and stock dividends.

2 See details »

3 2023 Calculation
FCFE per share = FCFE ÷ No. shares of common stock outstanding
= ÷ =

4 Closing price as at the filing date of Texas Pacific Land Corp. Annual Report.

5 2023 Calculation
P/FCFE = Share price ÷ FCFE per share
= ÷ =

6 Click competitor name to see calculations.


The analysis of the financial data over the five-year period reveals notable fluctuations and trends in the share price, free cash flow to equity (FCFE) per share, and the price-to-FCFE ratio.

Share Price
The share price exhibited a strong upward trend from 2019 to 2020, increasing significantly from $226.07 to $370.62. This was followed by a moderate decline in 2021 to $337.37 and a substantial rise in 2022 reaching $596.28. In 2023, the share price decreased to $507.46, which remains considerably higher than the initial 2019 value, indicating overall growth notwithstanding the volatility observed in the later years.
FCFE per Share
The FCFE per share experienced a decline from $13.35 in 2019 to $8.68 in 2020, suggesting a reduction in free cash flow available to equity holders during that year. Subsequently, there was a recovery and increase to $10.79 in 2021, followed by a marked rise to $18.54 in 2022. The value slightly decreased to $17.53 in 2023 but remained at a relatively high level compared to the earlier years, indicating improvement in cash generation capacity over time.
Price-to-FCFE (P/FCFE) Ratio
The P/FCFE ratio showed considerable volatility, starting at 16.93 in 2019 and rising sharply to 42.7 in 2020. This significant increase suggests that the share price rose disproportionately relative to the free cash flow per share during that year, potentially indicating overvaluation or investor optimism. The ratio declined to 31.27 in 2021 and remained in a similar range with 32.16 in 2022. In 2023, the ratio further decreased to 28.95, indicating a trend toward more moderate valuation multiples relative to FCFE compared to the peak in 2020.

Overall, the data reflects a period of volatility with a general positive trend in the company's valuation and cash flow generation. The share price experienced substantial movements likely influenced by market dynamics and company performance. FCFE per share improved over the long term despite short-term declines, and valuation multiples fluctuated significantly, peaking in 2020 before moving toward more sustainable levels in recent years.