Every figure this model derived for VNOM, the value it took, and
the element in the company's own XBRL it was read from — so any of it can be checked
against the filing rather than taken on trust.
As at 2026-06-30.
The figures, and where each came from
This is the part no other screener shows. Each figure below names the XBRL element it
was read from, so it can be checked against the filing itself.
The figures themselves rather than their scores — what somebody looking up
VNOM on one particular measure came for.
Ratio
Value
cash operating margin
33.11
current ratio
6.37
current ratio reported
6.37
ebit cagr
-30.38
ebit yoy
-55.96
fcf margin
75.93
interest cover
2.85
net debt ebitda
2.46
operating margin
12.75
owner earnings margin
75.93
revenue growth
104.04
revenue growth per share
104.04
roic
2.99
rule of 40
116.79
sbc pct revenue
0.0
What to be careful about
What this model itself distrusts about VNOM's figures. Written by the
derivation as it ran, not added afterwards.
no current stock compensation tagged; treated as zero, so owner earnings are overstated
no current capital expenditure tagged; treated as zero, so free cash flow is overstated and equals operating cash flow
no market cap; set `market_cap` in overrides.yaml
diluted share count moved +52% in a year (94M to 143M, a ratio of 1.52), which is a stock split rather than issuance; growth is measured on total revenue, not per share
no forward EPS estimate; growth rests on filings only. Analyst consensus is not published in XBRL, so it has to be fetched from a data provider or set by hand in overrides.yaml as `eps_growth_2y`
valuation DROPPED from the total: only 0 of 2 inputs could be computed (ev sales, ev owner earnings not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
durability DROPPED from the total: only 1 of 4 inputs could be computed (worst year, contracted coverage, gross margin stability not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
growth rests on 3 of 4 inputs; not tagged: sustained growth
2 of 5 dimensions could not be measured (valuation, durability -- 35% of the model), so this row is not comparable with the others; its total rests on what was left