← All companies ← BRZE Manual BSRR → ← BKV Oil & Gas Producers CHRD →
BSM, Black Stone Minerals L.P. Common
Revenue is Crude Oil (50%), Natural Gas (45%) and Real Estate (5%).
The business
What it sells, where the money comes from, the kind of company it is.
The business in brief
read the 10-K →What this business is and what moves its needle, from its own SEC filings.
- What it is
- An oil and gas business, whose fortunes rise and fall with a price it does not set.
- Situation
- Capital build-out. Capital spending has surged to 25% of sales, today's earnings are charged less depreciation than tomorrow's will be.
- What moves the needle
- Operating margin has run about 48% through the cycle, a wide margin for the work it does — whether that reflects a durable edge or one that can fade is what the record weighs. The operating margin has swung widely — from 9.2% to 85% over the years — so the through-cycle figure carries more than any single year, and the worst year more than the best. Read this kind of business on the commodity price, and the cost to lift a barrel. On its own account, the filing leans hardest on concentrated dependence, set against the numbers in what the filing emphasizes, below.
Every line is arithmetic on the company's filings, shown in full in the sections below.
Where the money comes from
read the 10-K →Revenue spreads across 3 lines, the largest Crude Oil at 50%.
- Crude Oil50%$209M
- Natural Gas45%$192M
- Real Estate5%$21M
From the segment footnote of the company's own 10-K. Shares are of total revenue; the profit bar shows each segment's share of segment operating profit, before unallocated corporate costs.
The record
Ten years of arithmetic, read across the cycle.
The record, 2016–2025
realized figures from each filing · older years to the left| 2016’16 | 2017’17 | 2018’18 | 2019’19 | 2020’20 | 2021’21 | 2022’22 | 2023’23 | 2024’24 | 2025’25 | TTMTTMMar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Income statement | |||||||||||
| $297M | $403M | $595M | $493M | $297M | $506M | $784M | $501M | $439M | $422M | $431M | RevenueRevenue |
| 25% | 19% | 13% | 13% | 14% | 10% | 7% | 10% | 12% | 13% | 13% | SG&A / revenueSG&A/rev |
| $27M | $172M | $318M | $235M | $132M | $187M | $482M | $424M | $273M | $308M | $308M | Operating incomeOp. inc. |
| 9.2% | 42.7% | 53.5% | 47.7% | 44.5% | 37.0% | 61.5% | 84.5% | 62.2% | 73.0% | 71.4% | Operating marginOp. mgn |
| $20M | $157M | $296M | $214M | $122M | $182M | $476M | $423M | $271M | $270M | $268M | Net incomeNet inc. |
| Cash flow & returns | |||||||||||
| $197M | $282M | $385M | $413M | $282M | $257M | $425M | $521M | $389M | $310M | $308M | Operating cash flowOp. cash |
| $102M | $115M | $123M | $110M | $82M | $61M | $48M | $46M | $45M | $37M | $38M | DepreciationDeprec. |
| $31M | ($23M) | ($63M) | $68M | $74M | $2M | ($117M) | $42M | $64M | ($7M) | ($8M) | Working capital & otherWC & other |
| $1M | $3M | $6M | $43M | $28K | $10M | $149K | $15M | $109M | $107M | $108M | CapexCapex |
| 0.4% | 0.7% | 1.1% | 8.7% | 0.0% | 2.0% | 0.0% | 2.9% | 24.9% | 25.3% | 25.1% | Capex / revenueCapex/rev |
| $195M | $279M | $379M | $370M | $282M | $247M | $425M | $507M | $280M | $203M | $200M | Owner earningsOwner earn. |
| 65.8% | 69.3% | 63.7% | 75.0% | 95.0% | 48.8% | 54.2% | 101.1% | 63.6% | 48.1% | 46.3% | Owner earnings marginOE mgn |
| $195M | $279M | $379M | $370M | $282M | $247M | $425M | $507M | $280M | $203M | $200M | Free cash flowFCF |
| 65.8% | 69.3% | 63.7% | 75.0% | 95.0% | 48.8% | 54.2% | 101.1% | 63.6% | 48.1% | 46.3% | Free cash flow marginFCF mgn |
| Balance sheet | |||||||||||
| $10M | $6M | $5M | $8M | $2M | $9M | $4M | $70M | $3M | $1M | $12M | Cash & investmentsCash+inv |
| $68M | $81M | $113M | $78M | $62M | $97M | $136M | $82M | $4M | $3M | $4M | ReceivablesReceiv. |
| $4M | $2M | $4M | $5M | $3M | $6M | $7M | $6M | $6M | $3M | $3M | Accounts payablePayables |
| $64M | $78M | $109M | $73M | $59M | $91M | $129M | $76M | ($2M) | $70K | $993K | Operating working capitalOper. WC |
| $79M | $88M | $158M | $102M | $67M | $108M | $173M | $193M | $79M | $96M | $96M | Current assetsCur. assets |
| $71M | $60M | $65M | $30M | $40M | $77M | $31M | $26M | $30M | $25M | $41M | Current liabilitiesCur. liab. |
| 1.1× | 1.5× | 2.4× | 3.4× | 1.7× | 1.4× | 5.6× | 7.5× | 2.6× | 3.9× | 2.3× | Current ratioCurr. ratio |
| $1.0B | $1.2B | $1.6B | $1.7B | $1.2B | $1.2B | $1.3B | $1.3B | $1.2B | $1.3B | $1.3B | Total assetsAssets |
| $116M | $388M | $436M | $435M | $121M | $89M | $10M | $3M | $25M | $154M | $187M | Total debtDebt |
| $106M | $382M | $431M | $427M | $119M | $80M | $6M | ($67M) | $22M | $153M | $175M | Net debt / (cash)Net debt |
| 3.6× | 11.0× | 15.3× | 11.0× | 12.7× | 33.2× | 76.8× | 153.8× | 87.8× | 34.5× | 28.3× | Interest coverageInt. cov. |
| 14.5% | 8.2% | 5.1% | 4.2% | 1.3% | 2.4% | 2.2% | 2.2% | 1.9% | 2.3% | 2.3% | Stock comp / revenueSBC/rev |
| Per share | |||||||||||
| — | — | — | — | 207M | 208M | 224M | 225M | 211M | 212M | 212M | Shares out (diluted)Shares |
| — | — | — | — | $1.43 | $2.43 | $3.49 | $2.23 | $2.08 | $1.99 | $2.03 | Revenue / shareRev/sh |
| — | — | — | — | $0.59 | $0.87 | $2.12 | $1.88 | $1.29 | $1.28 | $1.26 | EPS (diluted)EPS |
| — | — | — | — | $1.36 | $1.19 | $1.89 | $2.25 | $1.33 | $0.96 | $0.94 | Owner earnings / shareOE/sh |
| — | — | — | — | $1.36 | $1.19 | $1.89 | $2.25 | $1.33 | $0.96 | $0.94 | Free cash flow / shareFCF/sh |
| — | — | — | — | $0.00 | $0.05 | $0.00 | $0.06 | $0.52 | $0.51 | $0.51 | Cap. spending / shareCapex/sh |
| 9-yr | 5-yr | |
|---|---|---|
| Revenue / share | +6.8%/yr (5-yr) | +6.8%/yr |
| Owner earnings / share | −6.8%/yr (5-yr) | −6.8%/yr |
| EPS | +16.7%/yr (5-yr) | +16.7%/yr |
| Capital spending / share | +418.1%/yr (5-yr) | +418.1%/yr |
The year, in the company's words
the filing →Verbatim from the 10-K's management discussion. Each sentence is shown only because its subject, direction check out against the filed numbers on this page. The words are the company's; the arithmetic is the record's.
- Natural Gas+21.3%
“Natural gas and NGL sales increased for the year ended December 31, 2025 as compared to the year ended December 31, 2024 due to higher realized commodity prices partially offset by lower production volumes.”
✓ direction matches the filed record
The record, charted
FY2016–2025Each measure over its full record; the current point and the worst year marked.
Owner earnings vs. net income
Owner earningsNet incomeThe accountant's number, and the cash an owner can take; the gap is the tell.
Where the cash went
ReinvestBuybacksDividendsAcquisitionsRetainedEach year's operating cash, by what management did with it: the mix, and how it drifts.
Net income is the accountant's number; owner earnings is the cash an owner could take out. The walk between them, off the cash-flow statement, and whether the gap is widening or holding.
In fiscal 2025 the business reported $270M of profit but $203M of owner earnings: $67M less than the profit line, taken out by capital spending and the timing of cash.
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|
| Reported net income | $270M | $271M | $423M | $476M | $182M |
| Depreciation & amortizationnon-cash charge added back | +$37M | +$45M | +$46M | +$48M | +$61M |
| Stock-based compensationreal costnon-cash, but a real cost | +$10M | +$9M | +$11M | +$17M | +$12M |
| Working capital & othertiming of cash in and out, other non-cash items | −$7M | +$64M | +$42M | −$117M | +$2M |
| Cash from operations | $310M | $389M | $521M | $425M | $257M |
| Capital expenditurecash put back in to keep running and to grow | −$107M | −$109M | −$15M | −$149K | −$10M |
| Owner earnings | $203M | $280M | $507M | $425M | $247M |
| Owner-earnings marginowner earnings ÷ revenue | 48% | 64% | 101% | 54% | 49% |
Owner earnings is the cash an owner could pull out without starving the business: operating cash less the capital it must spend to hold its position . The cash-flow statement also adds stock comp back as non-cash, but it is a real cost paid in shares; counted as the expense it is (less $10M), owner earnings is nearer $193M.
Maintenance capex is estimated as depreciation where a growing business invests above it; free cash flow is the figure the scorecard's free-cash margin reads.
Quality & stewardship
Returns, the balance sheet, capital allocation, and pay.
Owner’s Scorecard
Will it survive?
- Can it pay its interest? 34.5×ComfortableOperating income $308M ÷ interest expense $9M
What this means
Operating profit covers interest with the kind of margin Graham wanted for a defensive holding. Necessary, not sufficient, it says solvent, not cheap.
- How heavy is the debt, net of cash? $153M · 0.5× operating profitModest net debtCash $1M − debt $154M
What this means
Netting $1M of cash and short-term investments against $154M of debt leaves $153M owed, about 0.5× a year's operating profit. Net debt is the leverage figure that matters: the cash is already set against the debt. Strategic or illiquid investments aren't counted here.
- Not enough data
What this means
The filing data didn't include the inputs for this check.
Is it a good business?
- Not enough dataIndustry peers: median 9%
What this means
The filing data didn't include the inputs for this check.
- High through the cycle10-yr median margin, range 48%–101%; latest $203M = operating cash $310M − maintenance capex $107MIndustry peers: median 25%
What this means
What an owner could take out without starving the business: operating cash less the maintenance capital it must spend to hold its position — Buffett's owner earnings. That's 48% of revenue this year, a 64% median across 10 years. Treating stock comp as the real expense it is (less $10M of SBC) leaves $193M.
- Cash-backedCash from ops $310M ÷ net income $270M
What this means
How much of reported profit showed up as operating cash. Above 1× is reassuring; well below suggests earnings lean on accruals. One year is noisy, growth and working-capital swings distort it, and this is operating cash, not free cash. Watch the multi-year trend.
How is the cash used?
- Not enough data
What this means
The filing data didn't include the inputs for this check.
- Investing or harvesting? 2.90×ExpandingCapex $107M ÷ depreciation $37M
What this means
Descriptive, not a grade. Above ~1× means investing faster than assets wear out (growth, or, sustained for years, today's earnings carrying less depreciation than tomorrow's will). Below means spending less than it's wearing out (efficiency, or a melting asset base). The ratio won't tell you which; the filings will.
Graham’s defensive tests · 3 of 6 met
Graham’s numerical criteria for the defensive investor (The Intelligent Investor, ch. 14), run on the filings. A floor of safety, not a buy signal; many fine modern businesses fail his strictest liquidity rules by design.
- Adequate size MissRevenue ≥ $2B · $422M
What this means
Big enough to weather a storm. Graham's 1972 floor was ~$100M of sales (≈ $700M today); we use a $2B revenue line as a conservative modern stand-in.
- Strong liquidity PassCurrent ratio ≥ 2× · 3.88×
What this means
Current assets at least twice current liabilities, near-term bills covered without touching the business. Strict by design: many cash-rich modern firms run leaner and miss it, holding their cushion in longer-dated securities.
- Conservative debt MissDebt ≤ working capital · $154M vs $71M WC
What this means
Graham's rule that borrowings not exceed net current assets. Capital-heavy and buyback-heavy firms routinely fail it, read it next to interest coverage, not alone.
- Earnings stability PassA profit every year (10-yr record) · no losses
What this means
Graham wanted earnings in each of the past ten years, the stability a defensive owner leans on.
- Dividend record MissUninterrupted dividends · none paid
What this means
An unbroken dividend was Graham's mark of durability. He wanted twenty years; the filings show about ten, and a single suspension breaks the streak. Non-payers, many fine modern compounders, fall outside his defensive net by design.
- Earnings growth PassEarnings +33% over the record · +104%
What this means
At least a third more earnings than a decade ago, averaging three years at each end. Net income (not per-share), so stock splits don't distort it, buybacks and dilution show up in the share-count line instead.
- Moderate price —P/E ≤ 15 and P/E × P/B ≤ 22.5 · decided by the price
What this means
Graham's valuation gate, the wall he kept between a sound business and a sound investment. Three-year average earnings are $1.51/share (latest year $1.27), the averaged base the calculator's gate runs on. Enter a price in “What the price implies” just below for the P/E, P/B, and whether it clears. But this is the rule Buffett outgrew: there's no hard P/E law, and a wonderful business can deserve a far richer multiple if the thesis holds, treat it as the bargain-hunter's floor, not a verdict on the price.
Durability & moat, 2016–2025
Whether the record’s returns held, and what the capital reinvested earned.
- Profitable years 10 of 10
What this means
Never lost money over the record, the earnings stability Graham insisted on.
- Operating margin 35% → 73% (3-yr avg ends)
In the filing’s words The margin widened even though the filing names price competition — the gain came from volume or cost, not pricing power. Read where.
What this means
Through the cycle the operating margin widened — about 35% early to 73% lately, median 48% — pricing power intact or improving.
- Owner earnings growth +0%/yr
What this means
Owner earnings grew about 0% a year over the record.
- Worst year 2016 · 9.2% op. margin
What this means
Stayed profitable even in its hardest year, the resilience that survives recessions.
- Share count +0.3%/yr
What this means
Roughly flat share count, little dilution, little buyback.
Does AI threaten the moat?
Low contestabilityThe moat is physical, regulated or balance-sheet-funded, the kind AI cuts costs within but does not contest.
AI is unlikely to contest a moat that is physical, regulated or balance-sheet-funded; here it reads more as a cost tool than a threat.
Read from the filing's own risk factors, paired with the industry's structure under its SIC code; the durability is read above, the price below.
All figures as filed; the source filing is linked above.
Current Position
as of the latest quarter, Mar 31, 2026Can the business pay what it owes this year, off the freshest balance sheet: the quality of the assets, the debt actually coming due, and what a low ratio means here.
- Cash & short-term investments$12M
- Receivables$4M
- Other current assets$80M
- Accounts payable$3M
- Other current liabilities$38M
From the company's latest filing.
How the cash was used, 2016–2025
Over the record, the business generated $3.5B of operating cash; how management split it reads as a balanced allocator, splitting cash between the business, owners, and the balance sheet.
- Reinvested$295M · 9%
- Retained (debt / cash)$3.2B · 91%
- Net change in share count2.7%
The diluted count rose from 207M to 212M: issuance (stock pay, deals) outran any buybacks, so owners were diluted on net.
- Dividend record—
No dividend line was reported in the filing data over the span; the record here neither confirms nor rules out a payout.
- Return on what it retained2%
Of the earnings it kept rather than paid out ($2.4B over the span), annual owner earnings (first three years vs last three) grew $45M, so each retained $1 added about 0.02 of yearly owner earnings. Buffett's test, run on owner earnings instead of market value.
Buybacks are gross of stock issued to staff; the share-count line above is the net of that, the figure that decides whether owners gained. The average price paid blends a year of purchases (and any accelerated repurchase), so it is close, not exact. The record of where the cash went and on what terms.
Management, ownership & pay
read the proxy →From the proxy: how much of the business the people running it own, and how they are paid, beside what the business earned for its owners in the same years.
| Fiscal year | Chief executive | Pay, as filed | “Actually paid” | Owner earnings |
|---|---|---|---|---|
| 2021 | Thomas L. Carter | $4.9M | $8.2M | $247M |
| 2022 | Thomas L. Carter | $4.9M | $11.0M | $425M |
| 2023 | Thomas L. Carter | $4.6M | $4.8M | $507M |
| 2024 | Thomas L. Carter | $4.7M | $4.9M | $280M |
| 2025 | Thomas L. Carter | $4.8M | $4.8M | $203M |
Both pay figures are the company’s own, from the pay-versus-performance table its proxy statement files. “As filed” is the Summary Compensation Table total: salary, bonus, and equity awards at their value on the day of grant. “Actually paid” is the SEC’s prescribed recalculation, which re-marks those equity awards to what they became as they vested; it can swing far above or below the filed figure in either direction, and negative years occur. Owner earnings are the whole business's, from the record above, for the same fiscal years.
- Insider ownership17.7%
The stake all directors and executive officers hold together, per the 2026 proxy: skin in the game, the first thing Munger reads.
- Stock-based compensation$10M
The slice of the business handed to employees in shares this year, 2% of revenue, equal to 3% of operating profit. Buffett's oldest accounting fight: this is compensation, compensation is an expense, real whether or not the headline earnings admit it. One trap: the cash-flow statement adds SBC back, so the operating cash, and the owner earnings drawn from it, are flattered by exactly this amount; counted as the cost it is, what an owner keeps is lower.
Inverting the record
Invert: instead of why Black Stone Minerals L.P. Common is a good business, the question is what would make owning it a mistake, and whether those marks are in the record. Disconfirming tests across 2016–2025.
None of the 5 tests turned up a mark; each came back clean. A clean panel says only that these particular ways of being wrong are not written into the record.
- Is it less profitable than it was?
- Did the share count rise anyway?
- Did debt outgrow the business?
- Did reported profit become cash?
- Did receivables and inventory outpace sales?
Each test is read from the filings and is noisy alone; a flag can mark a cyclical trough or a year of heavy investment as easily as a problem. The filing says which.
Peers, Oil & Gas Producers
The same industry, side by side on owner economics. Each figure is a through-cycle median, so a peak or trough year can’t distort it; the group median at the foot is the line to read each against.
| Company | Revenue | Gross margin | Op. margin | ROIC | Owner earn. margin |
|---|---|---|---|---|---|
| TTITetra Technologies Inc. | $631M | 28% | 8.6% | 13% | -1% |
| WTIW&T Offshore Inc. | $501M | — | 13.8% | 3% | 16% |
| GRNTGranite Ridge Resources Inc. | $450M | — | 19.3% | 9% | 56% |
| BSMBlack Stone Minerals L.P. Common | $422M | — | 50.6% | — | 65% |
| REPXRiley Exploration Permian Inc. | $392M | — | 21.7% | 10% | 31% |
| TXOTXO Partners L.P. Common | $363M | — | -5.7% | — | 25% |
| EGYVAALCO Energy Inc. | $359M | — | 27.2% | 18% | 23% |
| INRInfinity Natural Resources Inc. | $350M | — | 33.0% | 3% | 69% |
| Group median | — | — | 20.5% | — | 28% |
The price
What a price has to assume.
What the price implies
reverse-DCFType today's close and see the owner-earnings growth you'd have to believe to justify it, beside what Black Stone Minerals L.P. Common has delivered.
Through the cycle, Black Stone Minerals L.P. Common earns about $269M on its 63.7% median owner-earnings margin. This year’s 48.1% margin runs below that; the reported figure may understate a lean year. Normalize, below, values the price on that through-cycle figure rather than the latest year.
—
9.0% = the 4.55% 10-year Treasury (Jul 15, 2026) + 4.45 points of equity premium. The rate you require is yours to set.
Enter a price above to run it.
A dated snapshot of the price you typed, the assumptions you set, and what the page showed for them. A snapshot is never edited after it is saved. Your notebook is yours alone — the commitment states what is stored and what we will never do.
Prefilled with the 10-year Treasury (4.55%, as of Jul 15, 2026). Edit it for today’s exact figure, or a AAA corporate yield.
Graham measured a stock against the bond you could own instead, the heart of his margin of safety. Enter a price above to weigh the owner-earnings yield against this bond.
Owner earnings $200M on 212M shares outstanding (a weighted diluted average, the only count this filer tags); net debt $175M. The base is the latest year by default; Normalize values it on the through-cycle median owner-earnings margin (to avoid paying on a peak year). Net of stock comp treats option pay as the expense it is. The dials set the multiple a growth belief justifies; the price, and every dollar on this page, is yours.
Manual order: ← BRZE its page in the Manual BSRR →
Industry order: ← BKV the Oil & Gas Producers chapter CHRD →