As of 2025-06-20, the Intrinsic Value of Devon Energy Corp (DVN) is 64.63 USD. This DVN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 34.04 USD, the upside of Devon Energy Corp is 89.90%.
The range of the Intrinsic Value is 52.59 - 83.05 USD
Based on its market price of 34.04 USD and our intrinsic valuation, Devon Energy Corp (DVN) is undervalued by 89.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 52.59 - 83.05 | 64.63 | 89.9% |
| DCF (Growth 10y) | 53.09 - 80.47 | 63.99 | 88.0% |
| DCF (EBITDA 5y) | 46.05 - 56.96 | 49.67 | 45.9% |
| DCF (EBITDA 10y) | 50.89 - 64.75 | 56.18 | 65.0% |
| Fair Value | 21.72 - 21.72 | 21.72 | -36.20% |
| P/E | 44.39 - 60.98 | 49.55 | 45.6% |
| EV/EBITDA | 31.37 - 57.60 | 42.23 | 24.0% |
| EPV | 73.77 - 100.99 | 87.38 | 156.7% |
| DDM - Stable | 27.34 - 52.49 | 39.91 | 17.3% |
| DDM - Multi | 35.28 - 53.09 | 42.42 | 24.6% |
| Market Cap (mil) | 21,857.08 |
| Beta | 0.79 |
| Outstanding shares (mil) | 642.10 |
| Enterprise Value (mil) | 29,558.08 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.78% |
| Cost of Debt | 5.60% |
| WACC | 8.27% |