As of 2025-05-23, the Intrinsic Value of EOG Resources Inc (EOG) is 165.02 USD. This EOG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 110.79 USD, the upside of EOG Resources Inc is 48.90%.
The range of the Intrinsic Value is 139.90 - 203.08 USD
Based on its market price of 110.79 USD and our intrinsic valuation, EOG Resources Inc (EOG) is undervalued by 48.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 139.90 - 203.08 | 165.02 | 48.9% |
| DCF (Growth 10y) | 149.02 - 210.34 | 173.54 | 56.6% |
| DCF (EBITDA 5y) | 107.15 - 147.97 | 124.26 | 12.2% |
| DCF (EBITDA 10y) | 126.85 - 169.61 | 144.78 | 30.7% |
| Fair Value | 275.45 - 275.45 | 275.45 | 148.63% |
| P/E | 106.31 - 132.22 | 122.39 | 10.5% |
| EV/EBITDA | 80.83 - 121.37 | 101.17 | -8.7% |
| EPV | 186.58 - 235.20 | 210.89 | 90.4% |
| DDM - Stable | 87.53 - 170.02 | 128.78 | 16.2% |
| DDM - Multi | 107.04 - 160.86 | 128.48 | 16.0% |
| Market Cap (mil) | 61,105.12 |
| Beta | 0.72 |
| Outstanding shares (mil) | 551.54 |
| Enterprise Value (mil) | 59,250.12 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.32% |
| Cost of Debt | 4.25% |
| WACC | 7.98% |