As of 2025-10-29, the Intrinsic Value of Devon Energy Corp (DVN) is 68.55 USD. This DVN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 32.01 USD, the upside of Devon Energy Corp is 114.10%.
The range of the Intrinsic Value is 56.72 - 86.10 USD
Based on its market price of 32.01 USD and our intrinsic valuation, Devon Energy Corp (DVN) is undervalued by 114.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 56.72 - 86.10 | 68.55 | 114.1% |
| DCF (Growth 10y) | 63.16 - 92.88 | 75.19 | 134.9% |
| DCF (EBITDA 5y) | 48.57 - 60.86 | 52.93 | 65.3% |
| DCF (EBITDA 10y) | 58.40 - 74.21 | 64.55 | 101.7% |
| Fair Value | 22.40 - 22.40 | 22.40 | -30.02% |
| P/E | 46.73 - 65.95 | 53.14 | 66.0% |
| EV/EBITDA | 30.36 - 59.68 | 41.78 | 30.5% |
| EPV | 77.94 - 102.73 | 90.33 | 182.2% |
| DDM - Stable | 28.81 - 53.21 | 41.01 | 28.1% |
| DDM - Multi | 40.36 - 58.24 | 47.69 | 49.0% |
| Market Cap (mil) | 20,319.95 |
| Beta | 0.78 |
| Outstanding shares (mil) | 634.80 |
| Enterprise Value (mil) | 27,451.95 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.73% |
| Cost of Debt | 5.60% |
| WACC | 8.15% |