As of 2025-04-26, the Intrinsic Value of Brigham Minerals Inc (MNRL) is 34.99 USD. This Brigham valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 32.50 USD, the upside of Brigham Minerals Inc is 7.70%.
The range of the Intrinsic Value is 23.51 - 44.09 USD
Based on its market price of 32.50 USD and our intrinsic valuation, Brigham Minerals Inc (MNRL) is undervalued by 7.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (53.65) - (20.79) | (29.54) | -190.9% |
| DCF (Growth 10y) | (8.54) - (12.80) | (9.75) | -130.0% |
| DCF (EBITDA 5y) | 23.51 - 44.09 | 34.99 | 7.7% |
| DCF (EBITDA 10y) | 43.69 - 89.66 | 67.79 | 108.6% |
| Fair Value | 59.06 - 59.06 | 59.06 | 81.71% |
| P/E | 13.97 - 33.73 | 22.73 | -30.1% |
| EV/EBITDA | 16.47 - 32.51 | 26.26 | -19.2% |
| EPV | (7.82) - (9.96) | (8.89) | -127.4% |
| DDM - Stable | 23.78 - 82.32 | 53.05 | 63.2% |
| DDM - Multi | 30.58 - 76.66 | 43.10 | 32.6% |
| Market Cap (mil) | 1,760.70 |
| Beta | 1.85 |
| Outstanding shares (mil) | 54.18 |
| Enterprise Value (mil) | 1,800.71 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.22% |
| Cost of Debt | 4.48% |
| WACC | 8.96% |