|
Real-time Estimate
Cboe BZX
20:30:00 29/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 50.70 USD | -1.10% |
|
+3.14% | +38.48% |
| 10-28 | EQT's acquisition of Range underscores race to dominate US natgas market | RE |
| 10-27 | Goldman Sachs Adjusts Price Target on Devon Energy to $59 From $55 | MT |
Company Valuation: Devon Energy Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 29,811 | 40,209 | 29,024 | 21,500 | 22,978 | 58,955 | - | - |
| Change | - | 34.88% | -27.82% | -25.92% | 6.87% | 156.57% | - | - |
| Enterprise Value (EV) 1 | 34,022 | 45,195 | 34,304 | 29,537 | 29,933 | 66,699 | 64,503 | 59,938 |
| Change | - | 32.84% | -24.1% | -13.89% | 1.34% | 122.83% | -3.29% | -7.08% |
| P/E | 10.6x | 6.74x | 7.76x | 7.18x | 8.78x | 9.44x | 10.3x | 10.8x |
| PBR | 3.15x | 3.6x | 2.41x | 1.43x | 1.49x | 1.13x | 1.15x | 1.02x |
| PEG | - | 0x | -0.2x | -0.3x | -1.03x | 0.3x | -1.18x | -2.5x |
| Capitalization / Revenue | 2.44x | 2.1x | 1.9x | 1.35x | 1.34x | 2.31x | 2.23x | 2.46x |
| EV / Revenue | 2.79x | 2.36x | 2.25x | 1.85x | 1.74x | 2.62x | 2.44x | 2.51x |
| EV / EBITDA | 6.07x | 4.71x | 4.55x | 3.82x | 4.04x | 5.07x | 4.41x | 4.23x |
| EV / EBIT | 10.1x | 6.24x | 7.05x | 6.78x | 8.12x | 9.16x | 8.04x | 8.57x |
| EV / FCF | 11.7x | 7.55x | 12.9x | 10x | 9.6x | 9.66x | 8.09x | 7.74x |
| FCF Yield | 8.54% | 13.2% | 7.76% | 10% | 10.4% | 10.4% | 12.4% | 12.9% |
| Dividend per Share 2 | 1.97 | 0.6861 | 0.8037 | 1.45 | 0.96 | 1.111 | 1.321 | 1.419 |
| Rate of return | 4.47% | 1.12% | 1.77% | 4.43% | 2.62% | 2.17% | 2.58% | 2.77% |
| EPS 2 | 4.17 | 9.12 | 5.84 | 4.56 | 4.17 | 5.432 | 4.957 | 4.743 |
| Distribution rate | 47.2% | 7.52% | 13.8% | 31.8% | 23% | 20.5% | 26.6% | 29.9% |
| Net sales 1 | 12,206 | 19,169 | 15,258 | 15,940 | 17,188 | 25,489 | 26,473 | 23,926 |
| EBITDA 1 | 5,605 | 9,586 | 7,534 | 7,739 | 7,413 | 13,156 | 14,638 | 14,180 |
| EBIT 1 | 3,356 | 7,247 | 4,868 | 4,358 | 3,686 | 7,279 | 8,021 | 6,996 |
| Net income 1 | 2,813 | 6,015 | 3,747 | 2,891 | 2,642 | 5,292 | 5,740 | 5,430 |
| Net Debt 1 | 4,211 | 4,986 | 5,280 | 8,037 | 6,955 | 7,744 | 5,547 | 982.4 |
| Reference price 2 | 44.05 | 61.51 | 45.30 | 32.73 | 36.63 | 51.27 | 51.27 | 51.27 |
| Nbr of stocks (in thousands) | 676,761 | 653,700 | 640,697 | 656,900 | 627,300 | 1,149,900 | - | - |
| Announcement Date | 2/15/22 A | 2/14/23 A | 2/27/24 A | 2/18/25 A | 2/17/26 A | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.44x | 2.62x | 5.07x | 2.17% | 58.96B | |
| 13x | 2.62x | 5.66x | 2.27% | 179B | |
| 12.72x | 3.48x | 6.59x | 3.24% | 113B | |
| 8.91x | 2.89x | 4.78x | 2.55% | 84.41B | |
| 16.41x | 3.81x | 10.11x | 5.69% | 65.57B | |
| 6.87x | 2.48x | 3.84x | 1.67% | 62.84B | |
| 16.13x | 1.83x | 10.36x | 4.56% | 59.6B | |
| 7.91x | 1.38x | 4.31x | 1.93% | 59.39B | |
| 10.75x | 3.39x | 4.83x | 2.1% | 57.75B | |
| 11.62x | 3.17x | 4.87x | 6.35% | 43B | |
| Average | 11.38x | 2.77x | 6.04x | 3.25% | 78.34B | |
| Weighted average by Cap. | 11.66x | 2.79x | 6.03x | 3.03% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- DVN Stock
- Valuation Devon Energy Corporation
Select your edition
All financial news and data tailored to specific country editions
