DVN
Devon Energy Corp
Price:  
48.15 
USD
Volume:  
4,039,093.00
United States | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DVN Intrinsic Value

%
Upside

As of 2024-05-27, the Intrinsic Value of Devon Energy Corp (DVN) is 86.11 USD. This DVN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 48.15 USD, the upside of Devon Energy Corp is %.

The range of the Intrinsic Value is 68.34 - 115.88 USD

48.15 USD
Stock Price
86.11 USD
Intrinsic Value
Intrinsic Value Details

DVN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 68.34 - 115.88 86.11 78.8%
DCF (Growth 10y) 74.75 - 122.91 92.85 92.8%
DCF (EBITDA 5y) 54.52 - 66.27 60.14 24.9%
DCF (EBITDA 10y) 65.16 - 82.58 73.26 52.1%
Fair Value 34.36 - 34.36 34.36 -28.64%
P/E 51.45 - 81.91 62.68 30.2%
EV/EBITDA 43.21 - 52.74 47.94 -0.4%
EPV 88.10 - 127.43 107.76 123.8%
DDM - Stable 50.57 - 107.91 79.24 64.6%
DDM - Multi 52.31 - 87.15 65.40 35.8%

DVN Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 30,430.80
Beta 0.42
Outstanding shares (mil) 632.00
Enterprise Value (mil) 35,758.80
Market risk premium 4.60%
Cost of Equity 8.12%
Cost of Debt 5.53%
WACC 7.48%