US · KRP
Kimbell Royalty Partners, LP
- Sector
- Energy · Oil & Gas Exploration & Production
- Headquarters
- Fort Worth, TX 76102
- Website
- kimbellrp.com
Price · as of 2025-12-31
$15.46
Market cap 1.55B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $81.20 | +425.23% |
| Intrinsic Value(DCF) | $9.20 | -40.49% |
| Graham-Dodd Method(GD) | $8.94 | -42.15% |
| Graham Formula(GF) | $9.39 | -39.29% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | $0.00 | $0.00 | |||
| 2015 | $0.00 | $722.63 | |||
| 2016 | $8.06 | $63.59 | $0.00 | $0.00 | $5.28 |
| 2017 | $8.38 | $251.46 | $4.87 | $3.72 | $54.14 |
| 2018 | $8.64 | $260.62 | $144.69 | $0.00 | $0.00 |
| 2019 | $5.45 | $13.51 | $0.00 | $0.00 | $0.00 |
| 2020 | $6.29 | $4.37 | $0.00 | $0.00 | $30.49 |
| 2021 | $10.36 | $95.48 | $9.21 | $0.00 | $80.58 |
| 2022 | $10.70 | $93.02 | $0.35 | $0.00 | $135.13 |
| 2023 | $12.59 | $42.51 | $0.00 | $0.00 | $4.10 |
| 2024 | $12.04 | $48.20 | $0.00 | $0.00 | $3.43 |
| 2025 | $14.57 | $81.20 | $5.43 | $8.94 | $9.39 |
AI valuation
Our deep-learning model estimates Kimbell Royalty Partners, LP's (KRP) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $81.20
- Current price
- $15.46
- AI upside
- +425.23%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$9.20
-40.49% upside
Graham-Dodd
$8.94
-42.15% upside
Graham Formula
$9.39
-39.29% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| KRP | Kimbell Royalty Partners,… | $15.46 | 1.55B | +425% | -40% | -42% | -39% | 13.28 | 2.49 | 3.96 | 12.95 | — | 2.49 | 93.88% | 39.79% | 16.79% | 15.19% | 7.87% | 8.48% | 0.84 | 3.85 | 8.64 | 4.29 | 3.02 | -10060.00% | 746.00% | -199.00% | 18.57% | 24.07 | 25.56% | 0.00% | 0.00% | 0.00% | 12.99 | 7.02 | 5.17 | 2.44 |
| DMLP | Dorchester Minerals, L.P. | $25.99 | 1.25B | +42% | -53% | — | -86% | 22.48 | 4.22 | 8.43 | 10.09 | — | 4.22 | 46.24% | 37.53% | 37.53% | 17.14% | 19.56% | 16.96% | 0.00 | — | 15.54 | 15.40 | -0.33 | -4366.00% | -538.00% | -12.00% | 10.28% | 34.92 | 45.19% | 10.24% | 230.20% | 10.24% | 21.76 | 9.42 | 8.17 | 180.56 |
| FLNG | FLEX LNG Ltd. | $27.32 | 1.48B | +7% | -39% | — | -70% | 20.39 | 2.12 | 4.39 | 11.59 | — | 2.12 | 52.86% | 50.57% | 21.52% | 9.81% | 8.17% | 2.83% | 2.57 | 1.90 | 3.03 | 2.70 | 5.55 | -3670.00% | -244.00% | -2623.00% | 8.84% | 0.81 | 6.27% | 10.63% | 216.90% | 10.63% | 16.65 | 21.70 | 8.42 | 0.88 |
| FLOC | Flowco Holdings Inc. | $22.56 | 630.07M | +284% | -58% | +3% | +932% | 4.83 | 2.78 | 0.84 | 2.28 | — | -2.16 | 34.03% | 19.61% | 17.11% | 24.66% | 16.66% | 8.14% | 0.18 | 7.87 | 3.34 | 1.35 | 0.13 | -9558.00% | 4193.00% | 8838.00% | 26.29% | 3.77 | 18.81% | 0.00% | 0.00% | 102.28% | 4.51 | 4.03 | 0.89 | 2.84 |
| GLP | Global Partners LP | $46.98 | 1.59B | -27% | -58% | -61% | -28% | 16.85 | 2.44 | 0.09 | 13.79 | — | 6.87 | 5.72% | 1.03% | 0.39% | 14.11% | 7.55% | 2.57% | 2.40 | 1.39 | 1.14 | 0.50 | 6.80 | -1245.00% | 814.00% | -16742.00% | 11.71% | 0.26 | 7.71% | 0.00% | 0.00% | 24.98% | 17.03 | 16.84 | 0.18 | 5.34 |
| IMSR | Terrestrial Energy Inc. | $6.90 | 564.22M | +2,486% | -41% | — | — | -81.13 | -69.07 | 3751.73 | -106.32 | — | -66.05 | 100.00% | -4168.81% | -4624.56% | 121.53% | -1447.38% | -173.75% | -1.26 | -7.89 | 2.98 | 2.97 | -1.57 | -1333.00% | 123425.00% | -1364.00% | -0.95% | -7.43 | -1239.31% | 0.00% | 0.00% | 0.00% | -91.34 | -106.68 | 3807.95 | -1.53 |
| INVX | Innovex International, In… | $26.35 | 1.82B | +68% | +10% | -24% | +148% | 21.98 | 1.73 | 1.87 | 9.11 | — | 2.18 | 24.79% | 11.63% | 8.51% | 8.26% | 7.56% | 6.76% | 0.11 | 44.05 | 4.91 | 2.98 | -0.43 | -5668.00% | 4804.00% | 9510.00% | 8.51% | 1.29 | 15.97% | 0.00% | 0.00% | 5.51% | 15.36 | 11.22 | 1.79 | 7.15 |
| NEXT | NextDecade Corporation | $5.39 | 1.43B | — | — | — | — | 6.55 | 4.81 | — | 15.44 | — | 4.81 | 0.00% | — | — | 83.37% | -5.25% | 5.70% | 10.77 | -1.95 | 0.69 | 0.25 | 10.55 | -7447.00% | — | 4705.00% | -146.54% | -0.16 | -81.80% | 0.00% | 0.00% | 0.37% | -33.53 | -2.15 | — | 0.01 |
| NRP | Natural Resource Partners… | $121.05 | 1.59B | +2% | -40% | — | — | 11.62 | 2.50 | 7.83 | 61.09 | — | 2.55 | 81.19% | 68.91% | 1.35% | 23.23% | 21.96% | 17.93% | 0.02 | 17.46 | 1.85 | 1.78 | -0.62 | -9815.00% | -1742.00% | -3325.00% | 10.47% | 5.03 | 26.13% | 3.56% | 41.40% | 11.62% | 11.25 | 9.45 | 7.75 | 9.13 |
| VET | Vermilion Energy Inc. | $10.77 | 1.66B | -21% | -59% | -38% | — | -34.83 | 0.58 | 0.78 | 3.30 | — | 0.58 | 54.01% | 12.02% | -2.25% | -1.60% | 6.62% | -0.76% | 0.36 | 2.95 | 0.95 | 0.70 | 1.16 | -7931.00% | -570.00% | 1369.00% | 20.40% | 1.58 | 8.81% | 4.49% | -156.30% | 13.13% | 10.08 | 7.57 | 1.21 | 0.47 |
| WKC | World Kinect Corporation | $24.95 | 1.39B | +66% | -60% | — | +76% | -2.24 | 1.05 | 0.04 | -3.52 | — | 5.48 | 1.45% | 0.69% | -1.66% | -37.67% | 9.49% | -9.71% | 0.54 | 2.32 | 1.06 | 0.73 | -0.95 | -107611.00% | -1269.00% | 1857.00% | 16.60% | 0.09 | 10.27% | 3.02% | -6.80% | 21.68% | 7.37 | 8.24 | 0.05 | 6.97 |
About Kimbell Royalty Partners, LP
Kimbell Royalty Partners, LP, together with its subsidiaries, acquires and owns mineral and royalty interests in oil and natural gas properties in the United States. As of December 31, 2021, it owned mineral and royalty interests in approximately 11.4 million gross acres and overriding royalty interests in approximately 4.7 million gross acres. The company's mineral and royalty interests are located in 28 states and include ownership in approximately 122,000 gross wells, including approximately 46,000 wells in the Permian Basin. It serves as the general partner of the company. The company was founded in 2013 and is based in Fort Worth, Texas.
- CEO
- Robert Dean Ravnaas
- Employees
- 23
- Beta
- 0.31
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($9.20 ÷ $15.46) − 1 = -40.49% (DCF, example).