← All companies ← BRZE Manual BSRR → Oil & Gas Royalties & Mineral Interests DMLP →
BSM, Black Stone Minerals L.P. Common
Revenue is Crude Oil (45%), Natural Gas (41%) and Real Estate (5%).
The business
What it sells, where the money comes from, the kind of company it is.
Next report Est. 11/2–11/6 · the 10-Q for the quarter ended late September · due within 40 days of period end · has filed ~36 days after · the wire records it on arrival
The business in brief
read the 10-K →What this business is and what moves its needle, from its own SEC filings.
- What it is
- An oil and gas business, whose fortunes rise and fall with a price it does not set.
- Situation
- Capital build-out. Capital spending has surged to 23% of sales, today's earnings are charged less depreciation than tomorrow's will be.
- What moves the needle
- Operating margin has run about 52% through the cycle, a wide margin for the work it does — whether that reflects a durable edge or one that can fade is what the record weighs. The operating margin has swung widely — from 11% to 73% over the years — so the through-cycle figure carries more than any single year, and the worst year more than the best. Read this kind of business on the commodity price, and the cost to lift a barrel. On its own account, the filing leans hardest on concentrated dependence, set against the numbers in what the filing emphasizes, below.
- Is it a good business?
- Return on capital has run in the teens (median 18%, above 15% in 7 of 10 years). Owner earnings agree: roughly 72% of revenue reaches owners as cash, consistently. Returns like these are solid but short of clear franchise economics; whether they hold is what the 10-K settles, not the multiple.
Every line is arithmetic on the company's filings, shown in full in the sections below.
Where the money comes from
read the 10-K →Revenue spreads across 3 lines, the largest Crude Oil at 45%.
- Crude Oil45%$209M
- Natural Gas41%$192M
- Real Estate5%$21M
From the segment footnote of the company's own 10-K. Shares are of total revenue; the profit bar shows each segment's share of segment operating profit, before unallocated corporate costs.
The record
Ten years of arithmetic, read across the cycle.
The record, 2016–2025
realized figures from each filing · older years to the left| 2016’16 | 2017’17 | 2018’18 | 2019’19 | 2020’20 | 2021’21 | 2022’22 | 2023’23 | 2024’24 | 2025’25 | TTMTTMJun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Income statement | |||||||||||
| $261M | $430M | $610M | $488M | $343M | $359M | $664M | $592M | $434M | $470M | $446M | RevenueRevenue |
| 28% | 18% | 13% | 13% | 13% | 14% | 8% | 9% | 12% | 12% | 13% | SG&A / revenueSG&A/rev |
| $27M | $172M | $318M | $235M | $132M | $187M | $482M | $424M | $273M | $308M | $296M | Operating incomeOp. inc. |
| 10.5% | 40.1% | 52.2% | 48.2% | 38.5% | 52.1% | 72.7% | 71.5% | 63.0% | 65.6% | 66.2% | Operating marginOp. mgn |
| $20M | $157M | $296M | $214M | $122M | $182M | $476M | $423M | $271M | $270M | $254M | Net incomeNet inc. |
| Cash flow & returns | |||||||||||
| $197M | $282M | $385M | $413M | $282M | $257M | $425M | $521M | $389M | $310M | $320M | Operating cash flowOp. cash |
| $102M | $115M | $123M | $110M | $82M | $61M | $48M | $46M | $45M | $37M | $38M | Depreciation & amortizationD&A |
| $31M | ($23M) | ($63M) | $68M | $74M | $2M | ($117M) | $42M | $64M | ($7M) | $18M | Working capital & otherWC & other |
| $1M | $3M | $6M | $43M | $28K | $10M | $149K | $15M | $109M | $107M | $115M | CapexCapex |
| 0.5% | 0.7% | 1.0% | 8.8% | 0.0% | 2.8% | 0.0% | 2.5% | 25.2% | 22.8% | 25.8% | Capex / revenueCapex/rev |
| $195M | $279M | $379M | $370M | $282M | $247M | $425M | $507M | $344M | $273M | $283M | Owner earningsOwner earn. |
| 74.9% | 64.9% | 62.2% | 75.8% | 82.2% | 68.7% | 64.0% | 85.6% | 79.3% | 58.2% | 63.3% | Owner earnings marginOE mgn |
| $195M | $279M | $379M | $370M | $282M | $247M | $425M | $507M | $280M | $203M | $205M | Free cash flowFCF |
| 74.9% | 64.9% | 62.2% | 75.8% | 82.2% | 68.7% | 64.0% | 85.6% | 64.5% | 43.2% | 46.0% | Free cash flow marginFCF mgn |
| ($222M) | ($454M) | ($164M) | ($49M) | $151M | ($14M) | ($1M) | ($20M) | ($112M) | ($118M) | — | Investing cash flowInv. cash |
| $21M | $168M | ($222M) | ($361M) | ($439M) | ($235M) | ($428M) | ($436M) | ($345M) | ($193M) | — | Financing cash flowFin. cash |
| ($3M) | ($4M) | ($228K) | $3M | ($6M) | $7M | ($5M) | $66M | ($68M) | ($1M) | — | Change in cashΔ cash |
| 2% | 12% | 19% | 16% | 12% | 18% | 42% | 39% | 25% | 25% | — | ROICROIC |
| 3% | 20% | 33% | 27% | 16% | 24% | 52% | 46% | 33% | 33% | — | Return on equityROE |
| 3% | 20% | 33% | 27% | 16% | 24% | 52% | 46% | 33% | 33% | — | Retained to equityRetained/eq |
| Balance sheet | |||||||||||
| $10M | $6M | $5M | $8M | $2M | $9M | $4M | $70M | $3M | $1M | $2M | Cash & investmentsCash+inv |
| $68M | $81M | $113M | $78M | $62M | $97M | $136M | $82M | $4M | $3M | $7M | ReceivablesReceiv. |
| $4M | $2M | $4M | $5M | $3M | $6M | $7M | $6M | $6M | $3M | $4M | Accounts payablePayables |
| $64M | $78M | $109M | $73M | $59M | $91M | $129M | $76M | ($2M) | $70K | $2M | Operating working capitalOper. WC |
| $79M | $88M | $158M | $102M | $67M | $108M | $173M | $193M | $79M | $96M | $89M | Current assetsCur. assets |
| $71M | $60M | $65M | $30M | $40M | $77M | $31M | $26M | $30M | $25M | $24M | Current liabilitiesCur. liab. |
| 1.1× | 1.5× | 2.4× | 3.4× | 1.7× | 1.4× | 5.6× | 7.5× | 2.6× | 3.9× | 3.8× | Current ratioCurr. ratio |
| $1.0B | $1.5B | $1.6B | $1.4B | $1.2B | $1.1B | $1.1B | $1.1B | $1.1B | $1.2B | — | Net PP&ENet PP&E |
| $1.1B | $1.6B | $1.8B | $1.5B | $1.2B | $1.2B | $1.3B | $1.3B | $1.2B | $1.3B | $1.4B | Total assetsAssets |
| $316M | $388M | $410M | $394M | $121M | $89M | $10M | $3M | $25M | $154M | $196M | Total debtDebt |
| $306M | $382M | $405M | $386M | $119M | $80M | $6M | ($67M) | $22M | $153M | $194M | Net debt / (cash)Net debt |
| 3.6× | 11.0× | 15.3× | 11.0× | 12.7× | 33.2× | 76.8× | 153.8× | 87.8× | 34.5× | 23.8× | Interest coverageInt. cov. |
| $403M | $486M | $548M | $448M | $185M | — | — | — | — | — | — | Total liabilitiesTotal liab. |
| $54M | $322M | $298M | $298M | $298M | — | — | — | — | — | — | Redeemable interestsRedeemable |
| $672M | $768M | $904M | $798M | $761M | $765M | $911M | $918M | $829M | $828M | — | Shareholders’ equityEquity |
| 16.5% | 7.7% | 4.9% | 4.2% | 1.1% | 3.4% | 2.6% | 1.8% | 2.0% | 2.0% | 2.4% | Stock comp / revenueSBC/rev |
| Per share | |||||||||||
| — | — | — | — | 207M | 208M | 224M | 225M | 211M | 212M | 212M | Shares out (diluted)Shares |
| — | — | — | — | $1.66 | $1.72 | $2.96 | $2.63 | $2.06 | $2.22 | $2.10 | Revenue / shareRev/sh |
| — | — | — | — | $0.59 | $0.87 | $2.12 | $1.88 | $1.29 | $1.28 | $1.20 | EPS (diluted)EPS |
| — | — | — | — | $1.36 | $1.19 | $1.89 | $2.25 | $1.63 | $1.29 | $1.33 | Owner earnings / shareOE/sh |
| — | — | — | — | $1.36 | $1.19 | $1.89 | $2.25 | $1.33 | $0.96 | $0.97 | Free cash flow / shareFCF/sh |
| — | — | — | — | $0.00 | $0.05 | $0.00 | $0.06 | $0.52 | $0.51 | $0.54 | Cap. spending / shareCapex/sh |
| — | — | — | — | $3.68 | $3.67 | $4.06 | $4.08 | $3.93 | $3.91 | — | Book value / shareBVPS |
| 9-yr | 5-yr | |
|---|---|---|
| Revenue / share | +6.0%/yr (5-yr) | +6.0%/yr |
| Owner earnings / share | −1.1%/yr (5-yr) | −1.1%/yr |
| EPS | +16.7%/yr (5-yr) | +16.7%/yr |
| Capital spending / share | +418.1%/yr (5-yr) | +418.1%/yr |
| Book value / share | +1.2%/yr (5-yr) | +1.2%/yr |
The year, in the company's words
the filing →Verbatim from the 10-K's management discussion. Each sentence is shown only because its subject, direction check out against the filed numbers on this page. The words are the company's; the arithmetic is the record's.
- Natural Gas+21.3%
“Natural gas and NGL sales increased for the year ended December 31, 2025 as compared to the year ended December 31, 2024 due to higher realized commodity prices partially offset by lower production volumes.”
✓ direction matches the filed record
Where the cash went
ReinvestBuybacksDividendsAcquisitionsRetainedEach year's operating cash, by what management did with it: the mix, and how it drifts.
Net income is the accountant's number; owner earnings is the cash an owner could take out. The walk between them, off the cash-flow statement, and whether the gap is widening or holding.
In fiscal 2025 the business earned $273M of owner earnings, the operating cash left after the $37M it takes just to hold its position. It put $70M more into growth; free cash flow, after that spending, was $203M.
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|
| Reported net income | $270M | $271M | $423M | $476M | $182M |
| Depreciation & amortizationnon-cash charge added back | +$37M | +$45M | +$46M | +$48M | +$61M |
| Stock-based compensationreal costnon-cash, but a real cost | +$10M | +$9M | +$11M | +$17M | +$12M |
| Working capital & othertiming of cash in and out, other non-cash items | −$7M | +$64M | +$42M | −$117M | +$2M |
| Cash from operations | $310M | $389M | $521M | $425M | $257M |
| Maintenance capital expenditurethe spending needed just to hold position and volume | −$37M | −$45M | −$15M | −$149K | −$10M |
| Owner earnings | $273M | $344M | $507M | $425M | $247M |
| Growth capital expenditurediscretionary; spent to get bigger, not to stand still | −$70M | −$64M | — | — | — |
| Free cash flow | $203M | $280M | $507M | $425M | $247M |
| Owner-earnings marginowner earnings ÷ revenue | 58% | 79% | 86% | 64% | 69% |
Owner earnings is the cash an owner could pull out without starving the business: operating cash less the maintenance capital it must spend to hold its position (here about $37M, roughly its depreciation, the rate its assets wear out). The other $70M of its capital spending is growth it chose, not upkeep it owed; charged only with the maintenance it must do, the business earns well more than the year's free cash flow shows. The cash-flow statement also adds stock comp back as non-cash, but it is a real cost paid in shares; counted as the expense it is (less $10M), owner earnings is nearer $264M.
Maintenance capex is estimated as depreciation where a growing business invests above it; free cash flow is the figure the scorecard's free-cash margin reads.
Quality & stewardship
Returns, the balance sheet, capital allocation, and pay.
Owner’s Scorecard
Will it survive?
- Can it pay its interest? 34.5×ComfortableOperating income $308M ÷ interest expense $9M
What this means
Operating profit covers interest with the kind of margin Graham wanted for a defensive holding. Necessary, not sufficient, it says solvent, not cheap.
- How heavy is the debt, net of cash? $153M · 0.5× operating profitModest net debtCash $1M − debt $154M
What this means
Netting $1M of cash and short-term investments against $154M of debt leaves $153M owed, about 0.5× a year's operating profit. Net debt is the leverage figure that matters: the cash is already set against the debt. Strategic or illiquid investments aren't counted here.
- Not enough data
What this means
The filing data didn't include the inputs for this check.
Is it a good business?
- High through the cycle10-yr median, range 2%–42%; 25% latest = NOPAT $244M ÷ invested capital $981MIndustry peers: median 17%
What this means
The rate the business earns on the money tied up in it, Buffett's north star, because over time a stock tracks the ROIC beneath it. Above ~15% sustained hints at a moat; a return below the cost of capital (~8%) erodes value as a business grows rather than building it — the test Buffett weighs most. The headline is the median of the last 10 years (it ran 25% most recently), so one peak or trough year doesn't set the verdict. Asset-light businesses (R&D expensed, little capital) read artificially high, pair this with Owner Earnings.
- High through the cycle10-yr median margin, range 58%–86%; latest $273M = operating cash $310M − maintenance capex $37MIndustry peers: median 63%
What this means
What an owner could take out without starving the business: operating cash less the maintenance capital it must spend to hold its position — Buffett's owner earnings. That's 58% of revenue this year, a 72% median across 10 years. It chose to put $70M more into growth, so free cash flow this year was $203M — the gap is investment, not weakness. Treating stock comp as the real expense it is (less $10M of SBC) leaves $264M.
- Cash-backedCash from ops $310M ÷ net income $270M
What this means
How much of reported profit showed up as operating cash. Above 1× is reassuring; well below suggests earnings lean on accruals. One year is noisy, growth and working-capital swings distort it, and this is operating cash, not free cash. Watch the multi-year trend.
How is the cash used?
- Not enough data
What this means
The filing data didn't include the inputs for this check.
- Investing or harvesting? 2.90×ExpandingCapex $107M ÷ depreciation & amortization as filed $37M
What this means
Descriptive, not a grade. Above ~1× means investing faster than assets wear out (growth, or, sustained for years, today's earnings carrying less depreciation than tomorrow's will). Below means spending less than it's wearing out (efficiency, or a melting asset base). The ratio won't tell you which; the filings will.
The promise and the pay packet
- Is the buyback buying ownership, or mopping up? 2.0%The count is genuinely shrinkingStock compensation $10M (fiscal 2025), 2.0% of revenue · no repurchases · diluted shares -5.7% since 2022
What this means
Stock handed to employees is a real cost paid in the owner's own currency: it is charged against profit, but the shares it creates are permanent. Many companies repurchase stock at the same time, which looks like a return of capital and often is not — if the count barely moves, the cash merely cancelled the pay packet and bought the owner nothing. The three states worth telling apart are a count genuinely shrinking, a count standing still despite large repurchases, and a count rising because the issuance was never offset at all.
The reserves, and what it costs to keep them
- How many years of production are left? 4.3 yearsA short runwayProved reserves ÷ the year's production, both as the filer reports them
What this means
Proved reserves divided by a year of production. It is not a prediction and not a life expectancy: reserves are added every year and this figure moves with the price deck the SEC mandates for booking them. Read it as the runway the company is currently operating on. A short one means the drill bit has to keep working merely to stand still; a very long one is worth a question, since reserves booked far into the future carry the most estimating and the least certainty.
- Shrinking the reserve baseDiscoveries and extensions, plus revisions to earlier estimates, ÷ the year's production
What this means
Every barrel produced is a barrel gone, so a producer is only durable if it finds more than it sells. This counts what the drill bit added, discoveries and extensions, together with revisions to earlier estimates. The revisions belong here even when they are negative: a company that quietly marks down last year's bookings has told an owner something about how those bookings were made, and a figure that showed only the additions would flatter exactly the companies that most need watching. Reserves bought from another company are a different act and are not counted here, because paying a market price for barrels is not the same skill as finding them cheaply.
- Almost all of it is producingProved undeveloped reserves ÷ total proved reserves
What this means
Proved reserves come in two kinds and the difference matters. Developed reserves sit behind wells that already exist. Undeveloped reserves are booked on management's intent to drill them within five years, and turning them into production requires capital the company has not yet spent. A high share is not by itself a fault, since a company with a long drilling inventory has somewhere to put its money, but it does mean the reserve figure describes a plan as much as an asset, and the plan can be revised away.
“Our Assets As of December 31, 2025, our total estimated proved oil and natural gas reserves were 54,845 MBoe based on a reserve report prepared by Netherland, Sewell & Associates, Inc. ("NSAI"), an independent third-party petroleum engineering firm.”
Graham’s defensive tests · 3 of 5 met
Graham’s numerical criteria for the defensive investor (The Intelligent Investor, ch. 14), run on the filings. A floor of safety, not a buy signal; many fine modern businesses fail his strictest liquidity rules by design.
- Adequate size MissRevenue ≥ $2B · $470M
What this means
Big enough to weather a storm. Graham's 1972 floor was ~$100M of sales (≈ $700M today); we use a $2B revenue line as a conservative modern stand-in.
- Strong liquidity PassCurrent ratio ≥ 2× · 3.88×
What this means
Current assets at least twice current liabilities, near-term bills covered without touching the business. Strict by design: many cash-rich modern firms run leaner and miss it, holding their cushion in longer-dated securities.
- Conservative debt MissDebt ≤ working capital · $154M vs $71M WC
What this means
Graham's rule that borrowings not exceed net current assets. Capital-heavy and buyback-heavy firms routinely fail it, read it next to interest coverage, not alone.
- Earnings stability PassA profit every year (10-yr record) · no losses
What this means
Graham wanted earnings in each of the past ten years, the stability a defensive owner leans on.
- Dividend record —Uninterrupted dividends · no dividend line tagged in the data
What this means
An unbroken dividend was Graham's mark of durability. This record carries no dividends-paid line in any year — common for partnerships, whose distributions file under tags the chain doesn't read — so the criterion is withheld rather than judged on silence.
- Earnings growth PassEarnings +33% over the record · +104%
What this means
At least a third more earnings than a decade ago, averaging three years at each end. Net income (not per-share), so stock splits don't distort it, buybacks and dilution show up in the share-count line instead.
- Moderate price —P/E ≤ 15 and P/E × P/B ≤ 22.5 · decided by the price
What this means
Graham's valuation gate, the wall he kept between a sound business and a sound investment. Three-year average earnings are $1.51/share (latest year $1.27), the averaged base the calculator's gate runs on, and book value is $3.90/share. Enter a price in “What the price implies” just below for the P/E, P/B, and whether it clears. But this is the rule Buffett outgrew: there's no hard P/E law, and a wonderful business can deserve a far richer multiple if the thesis holds, treat it as the bargain-hunter's floor, not a verdict on the price.
Durability & moat, 2016–2025
Whether the record’s returns held, and what the capital reinvested earned.
- Profitable years 10 of 10
What this means
Never lost money over the record, the earnings stability Graham insisted on.
- Return on capital ≥ 15% 7 of 10 yrs
What this means
A moat shows up as a high return on invested capital that holds year after year, not one good vintage.
- Operating margin 34% → 67% (3-yr avg ends)
What this means
Through the cycle the operating margin widened — about 34% early to 67% lately, median 52% — pricing power intact or improving.
- Reinvestment, incremental ROIC returns capital
What this means
The capital base barely grew: this business returns cash through dividends and buybacks rather than reinvesting. Judge it on the cash returned, not on compounding.
- Owner earnings growth +3%/yr
What this means
Owner earnings grew about 3% a year over the record.
- Worst year 2016 · 10.5% op. margin
What this means
Stayed profitable even in its hardest year, the resilience that survives recessions.
- Share count +0.3%/yr
What this means
Roughly flat share count, little dilution, little buyback.
All figures as filed; the source filing is linked above.
Current Position
as of the latest quarter, Jun 30, 2026Can the business pay what it owes this year, off the freshest balance sheet: the quality of the assets, the debt actually coming due, and what a low ratio means here.
- Cash & short-term investments$2M
- Receivables$7M
- Other current assets$81M
- Accounts payable$4M
- Other current liabilities$20M
From the company's latest filing.
How the cash was used, 2016–2025
Over the record, the business generated $3.5B of operating cash; how management split it reads as a balanced allocator, splitting cash between the business, owners, and the balance sheet.
- Reinvested$295M · 9%
- Retained (debt / cash)$3.2B · 91%
- Net change in share count2.7%
The diluted count rose from 207M to 212M: issuance (stock pay, deals) outran any buybacks, so owners were diluted on net.
- Dividend record—
No dividend line was reported in the filing data over the span; the record here neither confirms nor rules out a payout.
- Return on what it retained4%
Of the earnings it kept rather than paid out ($2.4B over the span), annual owner earnings (first three years vs last three) grew $90M, so each retained $1 added about 0.04 of yearly owner earnings. Buffett's test, run on owner earnings instead of market value.
Buybacks are gross of stock issued to staff; the share-count line above is the net of that, the figure that decides whether owners gained. The average price paid blends a year of purchases (and any accelerated repurchase), so it is close, not exact. The record of where the cash went and on what terms.
Management, ownership & pay
read the proxy →From the proxy: how much of the business the people running it own, and how they are paid, beside what the business earned for its owners in the same years.
| Fiscal year | Chief executive | Pay, as filed | “Actually paid” | Owner earnings |
|---|---|---|---|---|
| 2021 | Thomas L. Carter | $4.9M | $8.2M | $247M |
| 2022 | Thomas L. Carter | $4.9M | $11.0M | $425M |
| 2023 | Thomas L. Carter | $4.6M | $4.8M | $507M |
| 2024 | Thomas L. Carter | $4.7M | $4.9M | $344M |
| 2025 | Thomas L. Carter | $4.8M | $4.8M | $273M |
Both pay figures are the company’s own, from the pay-versus-performance table its proxy statement files. “As filed” is the Summary Compensation Table total: salary, bonus, and equity awards at their value on the day of grant. “Actually paid” is the SEC’s prescribed recalculation, which re-marks those equity awards to what they became as they vested; it can swing far above or below the filed figure in either direction, and negative years occur. Owner earnings are the whole business's, from the record above, for the same fiscal years.
- Insider ownership17.7%
The stake all directors and executive officers hold together, per the 2026 proxy: skin in the game, the first thing Munger reads.
- Stock-based compensation$10M
The slice of the business handed to employees in shares in fiscal 2025, 2.0% of revenue, equal to 3.1% of operating profit. Buffett's oldest accounting fight: this is compensation, compensation is an expense, real whether or not the headline earnings admit it. One trap: the cash-flow statement adds SBC back, so the operating cash, and the owner earnings drawn from it, are flattered by exactly this amount; counted as the cost it is, what an owner keeps is lower.
What an owner would ask, FY2025
read the 10-K →- Who stands behind the reserve estimates?Netherland, Sewell & Associates — the filing’s word: “prepared”
“Our Assets As of December 31, 2025, our total estimated proved oil and natural gas reserves were 54,845 MBoe based on a reserve report prepared by Netherland, Sewell & Associates, Inc. ("NSAI"), an independent third-party petroleum engineering firm.”verify →
- Which reported numbers are a judgment call?Management names Oil & gas reserve estimates, Depletion & DD&A, Ceiling test / impairment of properties as critical estimates
each rests partly on management's judgment; the filing's note sets out the assumptionsverify →
The questions the record and the charts do not answer on their own; each carries the figure and the place to look.
Peers, Oil & Gas Royalties & Mineral Interests
The same industry, side by side on owner economics. Each column names the period it is read over, and a median resting on fewer than three years carries that count beside it; the group median at the foot is the line to read each figure against.
| Company | Revenuelatest FY, USD | Op. marginmedian over the record | ROICmedian over the record | Owner earn. marginmedian over the record |
|---|---|---|---|---|
| VNOMViper Energy | $1.4B | 65.9% | 18% | — |
| TPLTexas Pacific Land | $798M | 78.7% | 120% | 64% |
| BSMBlack Stone Minerals L.P. Common | $470M | 52.2% | 18% | 72% |
| KRPKimbell Royalty Partners | $334M | 24.2% | 7% | 43% |
| NRPNatural Resource Partners LP | $207M | 76.3% | 17% | 80% |
| LBLandbridge Company LLC | $199M | 59.5% | 10% | 61% |
| DMLPDorchester Minerals L.P. Common | $153M | 67.0% | 41% | 80%2y |
| Group median | — | 65.9% | 18% | 68% |
The price
What a price has to assume.
What the price implies
reverse-DCFType today's close and see the owner-earnings growth you'd have to believe to justify it, beside what Black Stone Minerals L.P. Common has delivered.
Through the cycle, Black Stone Minerals L.P. Common earns about $338M on its 71.8% median owner-earnings margin. This year’s 58.2% margin runs below that; the reported figure may understate a lean year. Normalize, below, values the price on that through-cycle figure rather than the latest year.
—
9.0% = the 4.65% 10-year Treasury (Aug 19, 2026) + 4.35 points of equity premium. The rate you require is yours to set.
Enter a price above to run it.
A dated snapshot of the price you typed, the assumptions you set, and what the page showed for them. A snapshot is never edited after it is saved. Your notebook is yours alone — the commitment states what is stored and what we will never do.
Prefilled with the 10-year Treasury (4.65%, as of Aug 19, 2026). Edit it for today’s exact figure, or a AAA corporate yield.
Graham measured a stock against the bond you could own instead, the heart of his margin of safety. Enter a price above to weigh the owner-earnings yield against this bond.
Free cash flow $205M on 212M shares outstanding (a weighted diluted average, the only count this filer tags); net debt $194M. The base is the latest year by default; Normalize values it on the through-cycle median owner-earnings margin (to avoid paying on a peak year). Net of stock comp treats option pay as the expense it is. Capex ($115M) runs well above depreciation ($38M), so this is a build-out; Steady-state swaps total capex for maintenance (≈ depreciation), lifting the base to about $283M, the cash it would throw off if it stopped expanding. The dials set the multiple a growth belief justifies; the price, and every dollar on this page, is yours.
Manual order: ← BRZE its page in the Manual BSRR →
Industry order: the Oil & Gas Royalties & Mineral Interests chapter DMLP →