US · VNOM
Viper Energy, Inc.
- Sector
- Energy · Oil & Gas Midstream
- Headquarters
- Midland, TX 79701
- Website
- viperenergy.com
Price · as of 2025-12-31
$49.90
Market cap 16.85B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $74.88 | +50.06% |
| Intrinsic Value(DCF) | $19.04 | -61.84% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
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 | $9.05 | $26.29 | $0.00 | $0.00 | $10.61 |
| 2015 | $9.12 | $19.26 | $1.20 | $0.00 | $1.38 |
| 2016 | $10.11 | $20.87 | $0.00 | $0.00 | $0.00 |
| 2017 | $14.27 | $52.69 | $0.00 | $0.00 | $128.69 |
| 2018 | $22.11 | $64.41 | $0.00 | $0.00 | $146.85 |
| 2019 | $10.45 | $45.14 | $0.00 | $0.00 | $8.39 |
| 2020 | $12.46 | $13.06 | $1.43 | $0.00 | $20.93 |
| 2021 | $22.59 | $36.23 | $0.00 | $0.00 | $89.64 |
| 2022 | $24.38 | $48.79 | $0.00 | $0.00 | $153.69 |
| 2023 | $31.37 | $93.27 | $0.00 | $0.00 | $10.06 |
| 2024 | $39.03 | $69.59 | $0.00 | $0.00 | $45.73 |
| 2025 | $47.59 | $74.88 | $0.00 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates Viper Energy, Inc.'s (VNOM) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $74.88
- Current price
- $49.90
- AI upside
- +50.06%
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
$19.04
-61.84% upside
Graham-Dodd
—
— upside
Graham Formula
—
— 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 |
| VNOM | Viper Energy, Inc. | $49.90 | 16.85B | +50% | -62% | — | — | -99.75 | 1.52 | 5.04 | 7.55 | — | 1.52 | 47.92% | 43.02% | -5.05% | -2.22% | 11.32% | -0.77% | 0.49 | 6.03 | 3.72 | 3.27 | 1.83 | -11257.00% | 5656.00% | 168902.00% | -20.21% | 9.49 | -29.28% | 4.84% | -482.40% | 7.70% | 15.47 | -6.53 | 6.65 | 2.02 |
| AM | Antero Midstream Corporat… | $22.48 | 10.71B | +25% | -58% | — | -43% | 26.50 | 5.55 | 8.70 | 14.93 | 733.17 | 12.19 | 65.30% | 51.20% | 32.81% | 20.22% | 9.21% | 7.02% | 1.63 | 3.39 | 3.41 | 2.60 | 3.25 | 361.00% | 699.00% | 2802.00% | 7.03% | 8.36 | 15.03% | 4.01% | 106.30% | 5.93% | 21.70 | 18.17 | 11.11 | 2.31 |
| AR | Antero Resources Corporat… | $36.81 | 11.36B | -24% | -57% | -6% | +94% | 18.10 | 1.52 | 2.18 | 9.69 | 1.76 | 1.52 | 22.24% | 17.83% | 12.03% | 8.71% | 6.06% | 4.65% | 0.68 | 11.24 | 0.55 | 0.48 | 2.91 | 102778.00% | 2809.00% | 6634.00% | 10.82% | 1.08 | 10.57% | 0.00% | 0.00% | 1.19% | 17.45 | 13.20 | 3.11 | 1.74 |
| DINO | HF Sinclair Corporation | $50.01 | 9.36B | -53% | -33% | -30% | -85% | 17.33 | 1.08 | 0.37 | 6.36 | 7.17 | 1.08 | 5.18% | 3.48% | 2.15% | 6.25% | 6.63% | 3.49% | 0.30 | 4.31 | 0.22 | 0.22 | 0.96 | 24176.00% | -599.00% | 3531.00% | 8.63% | 0.29 | 7.66% | 3.75% | 64.90% | 8.80% | 12.63 | 13.65 | 0.44 | 2.39 |
| DTM | DT Midstream, Inc. | $138.84 | 14.12B | -34% | -59% | -91% | +6% | 32.58 | 3.03 | 11.56 | 17.14 | 141.33 | 6.87 | 73.53% | 49.40% | 35.48% | 9.42% | 5.77% | 4.35% | 0.72 | 3.81 | 1.07 | 0.82 | 3.24 | 2306.00% | 2671.00% | 1864.00% | 3.41% | 3.09 | 6.06% | 2.25% | 73.50% | 2.97% | 28.86 | 36.16 | 14.26 | 2.01 |
| HESM | Hess Midstream LP | $38.68 | 8.13B | +95% | -58% | -51% | +21% | 13.78 | 8.55 | 3.00 | 6.97 | 92.70 | 8.55 | 63.94% | 62.18% | 21.77% | 64.22% | 20.74% | 8.27% | 6.64 | 4.47 | 0.85 | 0.81 | 3.05 | 1486.00% | 867.00% | 1482.00% | 14.98% | 5.24 | 17.47% | 0.00% | 0.00% | 0.00% | 8.56 | 11.85 | 5.32 | 1.86 |
| OVV | Ovintiv Inc. | $50.59 | 14.33B | +68% | -43% | -22% | -64% | 10.80 | 1.20 | 1.54 | 6.16 | 79.78 | 1.56 | 28.57% | 21.65% | 14.22% | 11.54% | 10.80% | 6.27% | 0.67 | 5.03 | 0.54 | 0.51 | 2.24 | 1354.00% | -455.00% | 614.00% | 11.22% | 1.31 | 8.59% | 2.30% | 24.80% | 4.58% | 10.93 | 13.73 | 2.37 | 1.70 |
| PAA | Plains All American Pipel… | $20.91 | 14.75B | -10% | -50% | +16% | — | 10.47 | 1.53 | 0.34 | 9.26 | 8.22 | 1.86 | 6.04% | 3.24% | 3.24% | 14.61% | 8.39% | 5.06% | 1.15 | 2.59 | 0.96 | 1.76 | 2.82 | 12740.00% | -1161.00% | -10000.00% | 0.00% | 0.60 | 0.00% | 0.00% | 0.00% | 6.77% | 15.06 | — | 0.49 | 2.14 |
| PR | Permian Resources Corpora… | $18.29 | 13.62B | +152% | -54% | -37% | -34% | 12.24 | 1.31 | 2.66 | 3.63 | — | 1.31 | 32.72% | 29.04% | 18.46% | 11.32% | 10.06% | 6.31% | 0.01 | 5.20 | 0.78 | 0.59 | -0.01 | -1172.00% | 129.00% | 9133.00% | 4.14% | 2.15 | 4.80% | 3.33% | 40.70% | 32.47% | 9.13 | 24.10 | 2.65 | 1.92 |
| WES | Western Midstream Partner… | $41.59 | 16.97B | -16% | -37% | — | +1% | 13.87 | 4.19 | 4.39 | 10.84 | — | 6.12 | 68.46% | 41.26% | 30.43% | 33.50% | 13.97% | 8.64% | 2.22 | 4.06 | 1.34 | 1.30 | 3.52 | -2537.00% | 661.00% | 1489.00% | 8.69% | 1.77 | 13.07% | 8.49% | 117.70% | 8.49% | 15.75 | 17.05 | 6.50 | 1.57 |
| YPF | YPF Sociedad Anónima | $35.39 | 13.89B | -6% | +59,622% | +22% | +2,429% | 7270.80 | 1.45 | 0.97 | 6.62 | — | 1.50 | 27.63% | 6.47% | 11.61% | 0.03% | 2.87% | 0.01% | 0.83 | 1.43 | 0.78 | 0.41 | 2.26 | -35671.00% | 22628.00% | -10630.00% | 0.00% | 0.00 | 0.00% | 0.00% | 0.00% | 0.00% | 22.31 | 54137.10 | 1.44 | 1.56 |
About Viper Energy, Inc.
Viper Energy Partners LP owns, acquires, and exploits oil and natural gas properties in North America. As of December 31, 2021, it had mineral interests in 27,027 net royalty acres in the Permian Basin and Eagle Ford Shale; and estimated proved oil and natural gas reserves of 127,888 thousand barrels of crude oil equivalent. Viper Energy Partners GP LLC operates as the general partner of the company. The company was founded in 2013 and is based in Midland, Texas. Viper Energy Partners LP is a subsidiary of Diamondback Energy, Inc.
- CEO
- Matthew Kaes Van't Hof
- Employees
- 0
- Beta
- 0.43
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($19.04 ÷ $49.90) − 1 = -61.84% (DCF, example).