As of 2026-09-25, the Intrinsic Value of Devon Energy Corp (DVN) is 37.69 USD. This DVN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 48.90 USD, the upside of Devon Energy Corp is -22.90%.
The range of the Intrinsic Value is 25.05 - 66.98 USD
Based on its market price of 48.90 USD and our intrinsic valuation, Devon Energy Corp (DVN) is overvalued by 22.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 25.05 - 66.98 | 37.69 | -22.9% |
| DCF (Growth 10y) | 31.59 - 81.32 | 46.63 | -4.6% |
| DCF (EBITDA 5y) | 26.04 - 40.21 | 32.09 | -34.4% |
| DCF (EBITDA 10y) | 32.24 - 53.67 | 41.18 | -15.8% |
| Fair Value | 71.09 - 71.09 | 71.09 | 45.39% |
| P/E | 34.13 - 50.05 | 43.70 | -10.6% |
| EV/EBITDA | 20.99 - 39.81 | 31.69 | -35.2% |
| EPV | 32.57 - 67.17 | 49.87 | 2.0% |
| DDM - Stable | 21.18 - 64.97 | 43.07 | -11.9% |
| DDM - Multi | 25.12 - 62.27 | 36.05 | -26.3% |
| Market Cap (mil) | 56,401.26 |
| Beta | -1.25 |
| Outstanding shares (mil) | 1,153.40 |
| Enterprise Value (mil) | 66,879.26 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.17% |
| Cost of Debt | 5.07% |
| WACC | 6.75% |