As of 2024-07-27, the Intrinsic Value of EOG Resources Inc (EOG) is
182.31 USD. This EOG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 127.15 USD, the upside of EOG Resources Inc is
%.
The range of the Intrinsic Value is 147.98 - 240.26 USD
182.31 USD
Intrinsic Value
EOG Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
147.98 - 240.26 |
182.31 |
43.4% |
| DCF (Growth 10y) |
159.37 - 252.27 |
194.14 |
52.7% |
| DCF (EBITDA 5y) |
128.39 - 179.62 |
149.37 |
17.5% |
| DCF (EBITDA 10y) |
146.64 - 205.37 |
170.76 |
34.3% |
| Fair Value |
320.16 - 320.16 |
320.16 |
151.80% |
| P/E |
123.36 - 148.55 |
134.92 |
6.1% |
| EV/EBITDA |
95.66 - 136.81 |
117.01 |
-8.0% |
| EPV |
156.70 - 223.20 |
189.95 |
49.4% |
| DDM - Stable |
92.86 - 201.76 |
147.31 |
15.9% |
| DDM - Multi |
113.88 - 192.56 |
143.11 |
12.5% |
EOG Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
73,074.38 |
| Beta |
0.33 |
| Outstanding shares (mil) |
574.71 |
| Enterprise Value (mil) |
71,573.38 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.18% |
| Cost of Debt |
4.31% |
| WACC |
7.95% |