Black Stone Minerals, L.P.
Bear Case (25th pct.)
7.3% vs price
Base Case (Median)
27.1% vs price
Bull Case (75th pct.)
88.3% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $34.91 | 139.8% | High (40%) |
| PE Comparable | $14.86 | 2.0% | Medium (25%) |
| Growth Trajectory DCF | $18.50 | 27.1% | Medium (20%) |
| Graham Number | $12.03 | -17.4% | Medium (40%) |
| EV/EBITDA | $16.40 | 12.6% | Medium (20%) |
| EV/FCF | $24.43 | 67.8% | Medium (20%) |
| Earnings Power Value | $30.41 | 108.8% | Medium (50%) |
Based on 7 out of 8 methods, BSM appears undervalued at the current price of $14.56. The base case fair value of $18.50 implies 27.1% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.