Stock Analysis on Net

Texas Pacific Land Corp. (NYSE:TPL)

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

Market Value Added (MVA)

Microsoft Excel

Market value added (MVA) is the difference between a firm fair value and its invested capital. MVA is a measure of the value a company has created in excess of the resources already committed to the enterprise.


MVA

Texas Pacific Land Corp., MVA calculation

US$ in thousands

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Fair value of debt
Operating lease liability 2,024 2,788 2,119 2,821 3,367
Market value of common equity 11,674,252 13,766,011 7,839,171 8,623,760 5,260,303
Preferred stock, $0.01 par value; none outstanding
Market (fair) value of TPL 11,676,276 13,768,799 7,841,290 8,626,581 5,263,670
Less: Invested capital2 1,117,290 840,706 718,143 555,694 575,173
MVA 10,558,986 12,928,093 7,123,147 8,070,887 4,688,497

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).

2 Invested capital. See details »

Item Description The company
MVA Texas Pacific Land Corp. market (fair) value less invested capital. Texas Pacific Land Corp. MVA increased from 2021 to 2022 but then slightly decreased from 2022 to 2023.

MVA Spread Ratio

Texas Pacific Land Corp., MVA spread ratio calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in thousands)
Market value added (MVA)1 10,558,986 12,928,093 7,123,147 8,070,887 4,688,497
Invested capital2 1,117,290 840,706 718,143 555,694 575,173
Performance Ratio
MVA spread ratio3 945.05% 1,537.77% 991.88% 1,452.40% 815.15%
Benchmarks
MVA Spread Ratio, Competitors4
Chevron Corp. 47.11% 57.71% 54.49% 25.83% 21.23%
ConocoPhillips 83.41% 93.55% 86.17% 63.43% 38.09%
Exxon Mobil Corp. 51.71% 67.23% 42.25% 18.54% -5.98%
Occidental Petroleum Corp. 37.27% 44.52% 34.32% 9.79% -5.81%

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 MVA. See details »

2 Invested capital. See details »

3 2023 Calculation
MVA spread ratio = 100 × MVA ÷ Invested capital
= 100 × 10,558,986 ÷ 1,117,290 = 945.05%

4 Click competitor name to see calculations.

Performance ratio Description The company
MVA spread ratio The ratio of MVA to invested capital. It measures the efficiency with which investors’ capital investment has translated into a franchise value and into an aggregate net present value premium. Texas Pacific Land Corp. MVA spread ratio improved from 2021 to 2022 but then deteriorated significantly from 2022 to 2023.

MVA Margin

Texas Pacific Land Corp., MVA margin calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in thousands)
Market value added (MVA)1 10,558,986 12,928,093 7,123,147 8,070,887 4,688,497
 
Revenues 631,595 667,422 450,958 302,554 490,496
Add: Increase (decrease) in unearned revenue 5,140 1,938 (1,910) 8,787 4,012
Adjusted revenues 636,735 669,360 449,048 311,341 494,508
Performance Ratio
MVA margin2 1,658.30% 1,931.41% 1,586.28% 2,592.30% 948.11%
Benchmarks
MVA Margin, Competitors3
Chevron Corp. 50.80% 51.99% 67.80% 53.96% 29.71%
ConocoPhillips 120.75% 90.01% 143.57% 171.77% 67.50%
Exxon Mobil Corp. 47.47% 50.09% 41.64% 28.44% -7.10%
Occidental Petroleum Corp. 75.01% 68.42% 76.78% 34.78% -23.98%

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 MVA. See details »

2 2023 Calculation
MVA margin = 100 × MVA ÷ Adjusted revenues
= 100 × 10,558,986 ÷ 636,735 = 1,658.30%

3 Click competitor name to see calculations.

Performance ratio Description The company
MVA margin The ratio of MVA to sales. It measures how efficiently and prodigiously sales translate into franchise value. Texas Pacific Land Corp. MVA margin ratio improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023 not reaching 2021 level.