EOG
EOG Resources Inc
Price:  
123.15 
USD
Volume:  
1,437,153.00
United States | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

EOG Intrinsic Value

32.90 %
Upside

What is the intrinsic value of EOG?

As of 2025-07-04, the Intrinsic Value of EOG Resources Inc (EOG) is 163.62 USD. This EOG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 123.15 USD, the upside of EOG Resources Inc is 32.90%.

The range of the Intrinsic Value is 139.66 - 199.31 USD

Is EOG undervalued or overvalued?

Based on its market price of 123.15 USD and our intrinsic valuation, EOG Resources Inc (EOG) is undervalued by 32.90%.

123.15 USD
Stock Price
163.62 USD
Intrinsic Value
Intrinsic Value Details

EOG Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 139.66 - 199.31 163.62 32.9%
DCF (Growth 10y) 148.74 - 206.44 172.05 39.7%
DCF (EBITDA 5y) 111.39 - 155.04 131.33 6.6%
DCF (EBITDA 10y) 130.05 - 174.81 150.10 21.9%
Fair Value 278.36 - 278.36 278.36 126.03%
P/E 107.88 - 136.73 125.36 1.8%
EV/EBITDA 86.24 - 130.39 108.62 -11.8%
EPV 186.33 - 232.18 209.26 69.9%
DDM - Stable 87.44 - 166.90 127.17 3.3%
DDM - Multi 106.80 - 157.59 127.25 3.3%

EOG Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 67,214.04
Beta 0.76
Outstanding shares (mil) 545.79
Enterprise Value (mil) 65,359.04
Market risk premium 4.60%
Cost of Equity 8.46%
Cost of Debt 4.25%
WACC 8.11%