As of 2024-12-11, the Intrinsic Value of Devon Energy Corp (DVN) is
79.25 USD. This DVN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 34.73 USD, the upside of Devon Energy Corp is
128.20%.
The range of the Intrinsic Value is 59.79 - 114.45 USD
79.25 USD
Intrinsic Value
DVN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
59.79 - 114.45 |
79.25 |
128.2% |
| DCF (Growth 10y) |
67.21 - 124.18 |
87.60 |
152.2% |
| DCF (EBITDA 5y) |
46.48 - 63.22 |
53.97 |
55.4% |
| DCF (EBITDA 10y) |
57.59 - 80.93 |
67.86 |
95.4% |
| Fair Value |
25.91 - 25.91 |
25.91 |
-25.40% |
| P/E |
52.86 - 88.85 |
73.74 |
112.3% |
| EV/EBITDA |
27.36 - 57.68 |
38.31 |
10.3% |
| EPV |
72.68 - 117.15 |
94.91 |
173.3% |
| DDM - Stable |
33.89 - 78.43 |
56.16 |
61.7% |
| DDM - Multi |
50.33 - 91.11 |
64.87 |
86.8% |
DVN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
22,814.14 |
| Beta |
0.20 |
| Outstanding shares (mil) |
656.90 |
| Enterprise Value (mil) |
31,347.14 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.82% |
| Cost of Debt |
5.50% |
| WACC |
7.86% |