Owner Scorecard


← All companies ← BRZE Manual BSRR → ← BKV Oil & Gas Producers CHRD →

BSM, Black Stone Minerals L.P. Common

Oil & Gas Producers capital-intensive Capital build-out

Revenue is Crude Oil (50%), Natural Gas (45%) and Real Estate (5%).

Latest annual: FY2025 10-K
BSM · Black Stone Minerals L.P. Common
I

The business

What it sells, where the money comes from, the kind of company it is.

Revenue · FY2025
$422M
−3.9% YoY · 7% 5-yr CAGR
Vital signs · TTM, with 5-yr average
Revenue $431M 5-yr avg $531M
Operating margin 71.4% 5-yr avg 63.7%
Owner-earnings margin 46% 5-yr avg 63%
Free cash flow margin 46% 5-yr avg 63%

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%.

Revenue by product line, FY2025
  • 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.

II

The record

Ten years of arithmetic, read across the cycle.

The record, 2016–2025

realized figures from each filing · older years to the left
2016’162017’172018’182019’192020’202021’212022’222023’232024’242025’25TTMTTMMar 2026
Income statement
$297M$403M$595M$493M$297M$506M$784M$501M$439M$422M$431MRevenueRevenue
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$308MOperating 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$268MNet incomeNet inc.
Cash flow & returns
$197M$282M$385M$413M$282M$257M$425M$521M$389M$310M$308MOperating cash flowOp. cash
$102M$115M$123M$110M$82M$61M$48M$46M$45M$37M$38MDepreciationDeprec.
$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$108MCapexCapex
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$200MOwner 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$200MFree 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$12MCash & investmentsCash+inv
$68M$81M$113M$78M$62M$97M$136M$82M$4M$3M$4MReceivablesReceiv.
$4M$2M$4M$5M$3M$6M$7M$6M$6M$3M$3MAccounts payablePayables
$64M$78M$109M$73M$59M$91M$129M$76M($2M)$70K$993KOperating working capitalOper. WC
$79M$88M$158M$102M$67M$108M$173M$193M$79M$96M$96MCurrent assetsCur. assets
$71M$60M$65M$30M$40M$77M$31M$26M$30M$25M$41MCurrent 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$1.3BTotal assetsAssets
$116M$388M$436M$435M$121M$89M$10M$3M$25M$154M$187MTotal debtDebt
$106M$382M$431M$427M$119M$80M$6M($67M)$22M$153M$175MNet 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
207M208M224M225M211M212M212MShares out (diluted)Shares
$1.43$2.43$3.49$2.23$2.08$1.99$2.03Revenue / shareRev/sh
$0.59$0.87$2.12$1.88$1.29$1.28$1.26EPS (diluted)EPS
$1.36$1.19$1.89$2.25$1.33$0.96$0.94Owner earnings / shareOE/sh
$1.36$1.19$1.89$2.25$1.33$0.96$0.94Free cash flow / shareFCF/sh
$0.00$0.05$0.00$0.06$0.52$0.51$0.51Cap. spending / shareCapex/sh
Per-share growththe realized rate an owner's share compounded
9-yr5-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

FY2016–2025

Each measure over its full record; the current point and the worst year marked.

Share count
212Mpeak FY2023
Net debt ÷ owner earnings
0.8×peak FY2017

Owner earnings vs. net income

Owner earningsNet income

The accountant's number, and the cash an owner can take; the gap is the tell.

$203Mowner earningsvs.$270Mnet incomelow FY2016

Where the cash went

ReinvestBuybacksDividendsAcquisitionsRetained

Each year's operating cash, by what management did with it: the mix, and how it drifts.

FY2016FY2025

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.

Reported net income$270M
Owner earnings$203M · 48% of revenue
FY2025FY2024FY2023FY2022FY2021
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 ÷ revenue48%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.

III

Quality & stewardship

Returns, the balance sheet, capital allocation, and pay.

Owner’s Scorecard

FY2025 10-K · source on SEC EDGAR →

Will it survive?

  • Comfortable
    Operating 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 profit
    Modest net debt
    Cash $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 data
    Industry peers: median 9%
    What this means

    The filing data didn't include the inputs for this check.

  • High through the cycle
    10-yr median margin, range 48%–101%; latest $203M = operating cash $310M − maintenance capex $107M
    Industry 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-backed
    Cash 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×
    Expanding
    Capex $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 Miss
    Revenue ≥ $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 Pass
    Current 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 Miss
    Debt ≤ 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 Pass
    A 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 Miss
    Uninterrupted 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 Pass
    Earnings +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 contestability

The 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, 2026

Can 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.

Current assets$96M
  • Cash & short-term investments$12M
  • Receivables$4M
  • Other current assets$80M
Current liabilities$41M
  • Accounts payable$3M
  • Other current liabilities$38M
Current ratio2.34×all current assets ÷ what's due · Graham looked for 2×
Quick ratioinventory untagged this quarter, so withheld rather than shown equal to the current ratio
Cash ratio0.28×strictest: cash alone against what's due
Working capital$55Mthe cushion left after near-term bills
Revenue, latest quarter vs. a year ago+0.2%the freshest read on whether the business is still growing
Current ratio, recent quarters4.2× → 2.3×
Deeper floors
Net current asset value($169M)Graham's net-net: current assets less all liabilities

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 yearChief executivePay, as filed“Actually paid”Owner earnings
2021Thomas L. Carter$4.9M$8.2M$247M
2022Thomas L. Carter$4.9M$11.0M$425M
2023Thomas L. Carter$4.6M$4.8M$507M
2024Thomas L. Carter$4.7M$4.9M$280M
2025Thomas 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.

Each test came back clean
  • 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.

CompanyRevenueGross marginOp. marginROICOwner earn. margin
TTITetra Technologies Inc.$631M28%8.6%13%-1%
WTIW&T Offshore Inc.$501M13.8%3%16%
GRNTGranite Ridge Resources Inc.$450M19.3%9%56%
BSMBlack Stone Minerals L.P. Common$422M50.6%65%
REPXRiley Exploration Permian Inc.$392M21.7%10%31%
TXOTXO Partners L.P. Common$363M-5.7%25%
EGYVAALCO Energy Inc.$359M27.2%18%23%
INRInfinity Natural Resources Inc.$350M33.0%3%69%
Group median20.5%28%
IV

The price

What a price has to assume.

What the price implies

reverse-DCF

Type 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.

Base

The assumptions

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.

Implied by the price
Owner-earnings growth · ’21→’25−8%/yr
Owner-earnings growth · ’16→’25+0%/yr
Owner-earnings yield
Against a high-grade bond: Graham’s yardstick bond yield%

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.

Cite: Owner Scorecard, "Black Stone Minerals L.P. Common (BSM), the owner's record," https://ownerscorecard.com/c/BSM, data as of 2026-07-09.

Manual order: ← BRZE its page in the Manual BSRR →

Industry order: ← BKV the Oil & Gas Producers chapter CHRD →