As of 2025-02-17, the Intrinsic Value of EOG Resources Inc (EOG) is
160.26 USD. This EOG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 129.31 USD, the upside of EOG Resources Inc is
23.90%.
The range of the Intrinsic Value is 128.35 - 216.69 USD
160.26 USD
Intrinsic Value
EOG Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
128.35 - 216.69 |
160.26 |
23.9% |
| DCF (Growth 10y) |
139.75 - 230.72 |
172.81 |
33.6% |
| DCF (EBITDA 5y) |
118.31 - 169.57 |
142.36 |
10.1% |
| DCF (EBITDA 10y) |
132.88 - 192.70 |
159.51 |
23.4% |
| Fair Value |
317.36 - 317.36 |
317.36 |
145.43% |
| P/E |
124.75 - 153.86 |
144.84 |
12.0% |
| EV/EBITDA |
94.48 - 142.69 |
117.01 |
-9.5% |
| EPV |
141.73 - 213.01 |
177.37 |
37.2% |
| DDM - Stable |
80.13 - 182.46 |
131.30 |
1.5% |
| DDM - Multi |
99.18 - 175.95 |
126.85 |
-1.9% |
EOG Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
72,730.41 |
| Beta |
0.63 |
| Outstanding shares (mil) |
562.45 |
| Enterprise Value (mil) |
70,384.41 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.18% |
| Cost of Debt |
4.25% |
| WACC |
8.89% |