DCF Valuation
Viper Energy Ut (VNOM) DCF Valuation — Is VNOM undervalued?
The estimated DCF fair value of one Viper Energy Ut (VNOM) share is $42.37. Compared to the current market price of $41.43, the stock is undervalued by 2.3%.
DCF fair value
$42.37
Market price
$41.43
Upside / downside
+2.3%
Prefer the inverse question? See what growth rate the market is pricing into VNOM →
Viper Energy Ut (VNOM) DCF valuation FAQ
What is the DCF fair value of Viper Energy Ut (VNOM)?
The discounted-cash-flow model estimates the intrinsic fair value of one Viper Energy Ut (VNOM) share at $42.37, based on a 10-year projection of its cash flows converging to Damodaran industry averages.
Is Viper Energy Ut (VNOM) overvalued or undervalued?
Against the current market price of $41.43, the DCF fair value of $42.37 implies VNOM is undervalued by 2.3%.
How is the VNOM DCF value calculated?
It is a 10-year discounted-cash-flow estimate built from Viper Energy Ut's reported fundamentals, with terminal assumptions anchored to Damodaran NYU industry datasets. The market price refreshes daily; the DCF fair value updates when Viper Energy Ut files a new quarterly or annual report.
How this VNOM valuation is built
The model projects ten years of Viper Energy Ut's free cash flow to the firm and discounts each year at its own cost of capital. Rather than assuming today's growth and margins persist forever, a moat-scoring step — weighing Viper Energy Ut's ROIC-versus-WACC spread, gross-margin trend, and reinvestment efficiency — decides how many years the business holds its edge before its economics mean-revert toward the Damodaran NYU benchmarks for its industry.
WACC is rebuilt each year from an unlevered-then-relevered beta and the company's evolving capital structure; terminal value uses the Gordon growth model with a reinvestment rate tied to the return earned on new capital (goodwill stripped out to reflect operating efficiency). Every assumption — growth, margins, tax, leverage, convergence timing — is editable, and running the full interactive model adds a 10,000-draw Monte Carlo simulation and WACC-versus-terminal-growth sensitivity heatmaps.
The market price refreshes daily; the DCF fair value updates when Viper Energy Ut files a new quarterly or annual report. For educational/informational purposes only — not investment advice. Last updated 2026-08-06.