As of 2025-05-20, the Intrinsic Value of Dorchester Minerals LP (DMLP) is 23.41 USD. This DMLP valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 28.23 USD, the upside of Dorchester Minerals LP is -17.10%.
The range of the Intrinsic Value is 19.42 - 29.89 USD
Based on its market price of 28.23 USD and our intrinsic valuation, Dorchester Minerals LP (DMLP) is overvalued by 17.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 19.42 - 29.89 | 23.41 | -17.1% |
| DCF (Growth 10y) | 21.20 - 31.94 | 25.31 | -10.3% |
| DCF (EBITDA 5y) | 10.39 - 14.36 | 11.85 | -58.0% |
| DCF (EBITDA 10y) | 14.39 - 18.89 | 16.12 | -42.9% |
| Fair Value | 48.82 - 48.82 | 48.82 | 72.94% |
| P/E | 5.36 - 14.53 | 9.40 | -66.7% |
| EV/EBITDA | 4.22 - 12.71 | 7.11 | -74.8% |
| EPV | 31.45 - 42.81 | 37.13 | 31.5% |
| DDM - Stable | 9.96 - 22.05 | 16.01 | -43.3% |
| DDM - Multi | 13.45 - 20.46 | 16.05 | -43.1% |
| Market Cap (mil) | 1,336.41 |
| Beta | 0.51 |
| Outstanding shares (mil) | 47.34 |
| Enterprise Value (mil) | 1,293.90 |
| Market risk premium | 4.60% |
| Cost of Equity | 11.35% |
| Cost of Debt | 5.00% |
| WACC | 7.51% |