Valuation Comstock Resources, Inc.

Stocks

Market Closed - NYSE 16:00:02 2026-10-16 EDT			5-day change	1st Jan Change
14.00 ^USD	+3.70%		+2.12%	-39.60%

10-15	Scotiabank Initiates Comstock Resources at Sector Underperform From Sector Outperform	MT
09-28	Comstock Resources, Inc. and SOCAR Announce Signing Of Framework Agreement For $1.65 Billion Strategic Partnership	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,884	3,805	2,464	5,325	6,793	4,111	-	-
Change	-	101.91%	-35.23%	116.1%	27.57%	-39.49%	-	-
Enterprise Value (EV) ¹	4,469	5,903	5,088	8,270	9,578	6,012	6,061	6,395
Change	-	32.08%	-13.8%	62.55%	15.81%	-37.24%	0.82%	5.51%
P/E	-7.22x	3.34x	11.6x	-24x	16.2x	26.3x	24.3x	19.8x
PBR	-	-	-	2.33x	2.57x	1.55x	1.43x	1.29x
PEG	-	-0x	-0.1x	0x	-0x	-0.4x	3.06x	0.9x
Capitalization / Revenue	1.02x	1.05x	1.57x	4.25x	3.06x	2.22x	2.38x	2.11x
EV / Revenue	2.41x	1.63x	3.25x	6.6x	4.31x	3.25x	3.52x	3.28x
EV / EBITDA	3.99x	3.07x	5.48x	9.73x	8.88x	5.68x	5.46x	5.06x
EV / EBIT	6.87x	4.14x	15.9x	151x	21.9x	15.2x	15.3x	11.8x
EV / FCF	19.4x	8.86x	-9.99x	-32.6x	-43.6x	-10.2x	-29.3x	-43.7x
FCF Yield	5.16%	11.3%	-10%	-3.07%	-2.29%	-9.76%	-3.41%	-2.29%
Dividend per Share ²	-	0.125	0.5	-	-	-	-	0.04
Rate of return	-	0.91%	5.65%	-	-	-	-	0.29%
EPS ²	-1.12	4.11	0.76	-0.76	1.43	0.5332	0.5755	0.7085
Distribution rate	-	3.04%	65.8%	-	-	-	-	5.65%
Net sales ¹	1,851	3,628	1,565	1,254	2,220	1,852	1,724	1,949
EBITDA ¹	1,120	1,924	928.1	850.2	1,079	1,058	1,110	1,263
EBIT ¹	650.4	1,426	320.2	54.78	437.6	395.4	395	540.5
Net income ¹	-259.2	1,125	211.1	-229.7	395.6	160.1	165.9	248.8
Net Debt ¹	2,585	2,098	2,624	2,945	2,785	1,901	1,950	2,284
Reference price ²	8.09	13.71	8.85	18.22	23.18	14.00	14.00	14.00
Nbr of stocks (in thousands)	232,925	277,508	278,429	292,261	293,055	293,621	-	-
Announcement Date	2/15/22	2/14/23	2/13/24	2/18/25	2/11/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
COMSTOCK RESOURCES, INC.	25.32x	3.09x	5.41x	-.--%	3.96B
CONOCOPHILLIPS	12.52x	2.59x	5.46x	2.38%	170B
CANADIAN NATURAL RESOURCES LIMITED	12.32x	3.37x	6.41x	3.38%	107B
EOG RESOURCES, INC.	8.55x	2.71x	4.59x	2.71%	80.05B
ADNOC GAS PLC	17.64x	4x	10.62x	5.48%	68.08B
OCCIDENTAL PETROLEUM CORPORATION	6.71x	2.48x	3.88x	1.72%	60.65B
CENOVUS ENERGY INC.	8.06x	1.4x	4.44x	1.92%	59B
DEVON ENERGY CORPORATION	9.1x	2.51x	4.9x	2.26%	56.62B
DIAMONDBACK ENERGY, INC.	10.37x	3.37x	4.68x	2.23%	54.77B
WOODSIDE ENERGY GROUP LTD	10.98x	3.23x	4.8x	6.58%	43.88B
Average	12.16x	2.87x	5.52x	2.87%	70.44B
Weighted average by Cap.	11.19x	2.85x	5.63x	3%