Valuation Devon Energy Corporation CBOE

Stocks

Market Closed - CBOE 11:30:00 2026-08-26 EDT			5-day change	1st Jan Change
41.44 ^EUR	0.00%		-0.48%	+34.59%

08-20	Devon Energy Corporation Announces Executive Changes	CI
08-20	North Dakota oilfield activity expected to rise in second half of year, regulator says	RE

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	53,850	-	-
Change	-	34.88%	-27.82%	-25.92%	6.87%	134.35%	-	-
Enterprise Value (EV) ¹	34,022	45,195	34,304	29,537	29,933	62,470	59,713	56,562
Change	-	32.84%	-24.1%	-13.89%	1.34%	108.7%	-4.41%	-5.28%
P/E	10.6x	6.74x	7.76x	7.18x	8.78x	9.5x	9.71x	9.29x
PBR	3.15x	3.6x	2.41x	1.43x	1.49x	1.04x	1.07x	0.94x
PEG	-	0x	-0.2x	-0.3x	-1.03x	0.5x	-4.5x	2.07x
Capitalization / Revenue	2.44x	2.1x	1.9x	1.35x	1.34x	2.17x	2.08x	2.18x
EV / Revenue	2.79x	2.36x	2.25x	1.85x	1.74x	2.51x	2.3x	2.29x
EV / EBITDA	6.07x	4.71x	4.55x	3.82x	4.04x	4.87x	4.01x	3.75x
EV / EBIT	10.1x	6.24x	7.05x	6.78x	8.12x	9.13x	7.45x	7.15x
EV / FCF	11.7x	7.55x	12.9x	10x	9.6x	9.34x	7.9x	7.38x
FCF Yield	8.54%	13.2%	7.76%	10%	10.4%	10.7%	12.7%	13.6%
Dividend per Share ²	1.97	0.6861	0.8037	1.45	0.96	1.132	1.276	1.287
Rate of return	4.47%	1.12%	1.77%	4.43%	2.62%	2.42%	2.72%	2.75%
EPS ²	4.17	9.12	5.84	4.56	4.17	4.931	4.825	5.041
Distribution rate	47.2%	7.52%	13.8%	31.8%	23%	23%	26.4%	25.5%
Net sales ¹	12,206	19,169	15,258	15,940	17,188	24,843	25,918	24,668
EBITDA ¹	5,605	9,586	7,534	7,739	7,413	12,834	14,882	15,097
EBIT ¹	3,356	7,247	4,868	4,358	3,686	6,839	8,017	7,913
Net income ¹	2,813	6,015	3,747	2,891	2,642	4,974	5,855	5,795
Net Debt ¹	4,211	4,986	5,280	8,037	6,955	8,620	5,863	2,712
Reference price ²	44.05	61.51	45.30	32.73	36.63	46.83	46.83	46.83
Nbr of stocks (in thousands)	676,761	653,700	640,697	656,900	627,300	1,149,900	-	-
Announcement Date	2/15/22	2/14/23	2/27/24	2/18/25	2/17/26	-	-	-

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.($)
CONOCOPHILLIPS	12.41x	2.38x	5.43x	2.58%	158B
CANADIAN NATURAL RESOURCES LIMITED	12.42x	3.28x	6.25x	3.63%	102B
EOG RESOURCES, INC.	8.74x	2.66x	4.65x	2.81%	77.02B
OCCIDENTAL PETROLEUM CORPORATION	7.48x	2.48x	3.93x	1.75%	58.39B
CENOVUS ENERGY INC.	9.51x	1.38x	4.54x	2.04%	57.03B
DIAMONDBACK ENERGY, INC.	12.05x	3.62x	5.13x	2.18%	55.97B
DEVON ENERGY CORPORATION	9.51x	2.52x	4.87x	2.41%	53.94B
WOODSIDE ENERGY GROUP LTD	13.24x	3.47x	5.25x	5.57%	44.88B
ECOPETROL S.A.	6.18x	1.59x	3.86x	5.42%	34.74B
Average	10.17x	2.60x	4.88x	3.15%	71.4B
Weighted average by Cap.	10.71x	2.63x	5.08x	2.96%