EOG
EOG Resources Inc
Price:  
111.86 
USD
Volume:  
6,107,597.00
United States | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

EOG Intrinsic Value

%
Upside

As of 2024-02-25, the Intrinsic Value of EOG Resources Inc (EOG) is 169.56 USD. This EOG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 111.86 USD, the upside of EOG Resources Inc is %.

The range of the Intrinsic Value is 144.51 - 206.48 USD

111.86 USD
Stock Price
169.56 USD
Intrinsic Value
Intrinsic Value Details

EOG Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 144.51 - 206.48 169.56 51.6%
DCF (Growth 10y) 213.85 - 307.36 251.74 125.0%
DCF (EBITDA 5y) 135.08 - 168.74 147.65 32.0%
DCF (EBITDA 10y) 199.45 - 255.27 221.45 98.0%
Fair Value 337.95 - 337.95 337.95 202.12%
P/E 87.80 - 137.61 114.10 2.0%
EV/EBITDA 92.22 - 122.87 103.05 -7.9%
EPV 117.44 - 148.12 132.78 18.7%
DDM - Stable 100.59 - 190.09 145.34 29.9%
DDM - Multi 135.29 - 196.76 160.19 43.2%

EOG Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 65,231.16
Beta 0.97
Outstanding shares (mil) 583.15
Enterprise Value (mil) 63,711.16
Market risk premium 4.60%
Cost of Equity 8.40%
Cost of Debt 4.31%
WACC 8.04%