As of 2025-07-07, the Intrinsic Value of Viper Energy Partners LP (VNOM) is 54.46 USD. This VNOM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 38.05 USD, the upside of Viper Energy Partners LP is 43.10%.
The range of the Intrinsic Value is 39.91 - 87.97 USD
Based on its market price of 38.05 USD and our intrinsic valuation, Viper Energy Partners LP (VNOM) is undervalued by 43.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 39.91 - 87.97 | 54.46 | 43.1% |
| DCF (Growth 10y) | 42.91 - 88.60 | 56.95 | 49.7% |
| DCF (EBITDA 5y) | 27.78 - 40.71 | 33.94 | -10.8% |
| DCF (EBITDA 10y) | 34.80 - 50.69 | 41.94 | 10.2% |
| Fair Value | 8.87 - 8.87 | 8.87 | -76.69% |
| P/E | 20.12 - 37.16 | 29.41 | -22.7% |
| EV/EBITDA | 12.83 - 35.84 | 24.33 | -36.1% |
| EPV | 27.11 - 41.90 | 34.51 | -9.3% |
| DDM - Stable | 11.02 - 32.38 | 21.70 | -43.0% |
| DDM - Multi | 33.48 - 67.14 | 43.82 | 15.2% |
| Market Cap (mil) | 8,382.74 |
| Beta | 0.71 |
| Outstanding shares (mil) | 220.31 |
| Enterprise Value (mil) | 8,644.74 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.10% |
| Cost of Debt | 5.40% |
| WACC | 9.50% |