operated by Diamondback, and have an average net royalty interest of approximately 8.6% and current production of approximately 768 BO/d. We intend to fund the cash consideration for the Morita
Ranches Acquisition with cash on hand and borrowings under the Operating Companys revolving credit facility.
Estimated Pro Forma Cash Flows
and Production
After giving pro forma effect to the TWR Acquisitions and the Pending Drop Down as if they had occurred on
January 1, 2024, we would have had approximately 8,984 MBOE of aggregate incremental production during the nine months ended September 30, 2024. Assuming (i) an average realized price, (ii) production and ad valorem taxes and
(iii) cash general and administrative expenses for this additional production equal to ours for the same period ($48.14 per BOE, $3.42 BOE and $0.91 per BOE, respectively), we would have realized additional cash flows from operating activities
for the nine months ended September 30, 2024 of approximately $393.6 million attributable to the TWR Acquisitions and the Pending Drop Down.
Estimated Pro Forma Acreage and Reserves
After giving pro forma effect to the Acquisitions, as of September 30, 2024, our mineral and royalty interests would have totaled
approximately 60,172 net royalty acres in the Permian Basin, with Diamondback operating approximately 60% of such net royalty acres.
After giving pro forma effect to the TWR Acquisitions and the Pending Drop Down, our estimated proved developed reserves as of
December 31, 2023 would have totaled 101,463 MBbls of oil, 350,154 MMcf of natural gas and 58,191 MBbls of natural gas liquids, for a total of 218,014 MBOE. Our estimated proved undeveloped reserves as of December 31, 2023 would have
totaled 49,442 MBbls of oil, 131,387 MMcf of natural gas and 23,707 MBbls of natural gas liquids, for a total of 95,046 MBOE. Our estimated net proved reserves as of December 31, 2023 would have totaled 150,905 MBbls of oil, 481,541 MMcf of
natural gas and 81,898 MBbls of natural gas liquids, for a total of 313,060 MBOE. These estimates are based on (i) the reserve report prepared by our internal reservoir engineers as of December 31, 2023 and audited by Ryder Scott Company,
L.P. with respect to our 2023 year-end reserves, (ii) the summary evaluation reports prepared by Cawley, Gillespie and Associates, Inc., independent petroleum consultants, as of December 31, 2023
with respect to the reserves attributable to the mineral and royalty interests acquired in the TWR Acquisitions, and (iii) the reserve report prepared by our internal reservoir engineers as of September 30, 2024 and audited by Ryder Scott
Company, L.P. with respect to the reserves attributable to the mineral and royalty interests subject to the Pending Drop Down. The pro forma information presented above is based solely on our internal evaluation and interpretation of reserves,
production and other information provided to us by our counterparties in the course of our due diligence with respect to the Acquisitions. These forecasted amounts are based on various assumptions, including, among others, the level of
Diamondbacks (and our other operators) capital spending, commodity prices, rig availability, services availability, proppant availability, takeaway capacity as well as other factors. To the extent any of these factors change adversely,
these estimates may not be achieved. Our actual operating results and financial condition may differ materially from these estimates.
Recent
Operating Results and Fourth Quarter 2024 Dividend
During the fourth quarter of 2024, our average daily production was 29,859 BO/d
(56,109 BOE/d) and the average unhedged realized prices were $69.91 per barrel of oil, $0.84 per Mcf of natural gas and $22.15 per barrel of natural gas liquids. During the fourth quarter of 2024, we recorded total operating income of
$228.7 million. During the fourth quarter of 2024, 381 total gross (8.1 net 100% royalty interest) horizontal wells were turned to production on our mineral and royal acreage, with an average lateral length of 10,818 feet.
On January 30, 2025, we declared a combined base and variable cash dividend of $0.65 per share of Class A common stock, payable on
March 13, 2025 to Class A stockholders of record at the close of business on March 6, 2025. See Dividend Policy included elsewhere in this prospectus supplement for additional information.