DVN
Devon Energy Corp
Price:  
32.13 
USD
Volume:  
6,362,557.00
United States | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DVN Intrinsic Value

102.00 %
Upside

What is the intrinsic value of DVN?

As of 2025-06-26, the Intrinsic Value of Devon Energy Corp (DVN) is 64.92 USD. This DVN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 32.13 USD, the upside of Devon Energy Corp is 102.00%.

The range of the Intrinsic Value is 52.63 - 83.85 USD

Is DVN undervalued or overvalued?

Based on its market price of 32.13 USD and our intrinsic valuation, Devon Energy Corp (DVN) is undervalued by 102.00%.

32.13 USD
Stock Price
64.92 USD
Intrinsic Value
Intrinsic Value Details

DVN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 52.63 - 83.85 64.92 102.0%
DCF (Growth 10y) 53.13 - 81.24 64.26 100.0%
DCF (EBITDA 5y) 45.29 - 56.46 49.23 53.2%
DCF (EBITDA 10y) 50.37 - 64.51 55.93 74.1%
Fair Value 21.72 - 21.72 21.72 -32.41%
P/E 40.57 - 58.72 46.71 45.4%
EV/EBITDA 30.41 - 55.11 40.20 25.1%
EPV 73.83 - 101.83 87.83 173.3%
DDM - Stable 27.26 - 52.80 40.03 24.6%
DDM - Multi 35.16 - 53.43 42.44 32.1%

DVN Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 20,630.67
Beta 0.79
Outstanding shares (mil) 642.10
Enterprise Value (mil) 28,331.67
Market risk premium 4.60%
Cost of Equity 9.78%
Cost of Debt 5.60%
WACC 8.24%