|
Market Closed -
Other stock markets
|
After hours 20:00:00 | |||
| 45.29 USD | +0.91% |
|
44.27 | -2.25% |
| 07-23 | US energy shares gain as Houthi tanker attacks push Brent crude to $100 | RE |
| 07-21 | Susquehanna Adjusts Price Target on Devon Energy to $63 From $57, Maintains Positive Rating | 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 | 52,238 | - | - |
| Change | - | 34.88% | -27.82% | -25.92% | 6.87% | 127.34% | - | - |
| Enterprise Value (EV) 1 | 34,022 | 45,195 | 34,304 | 29,537 | 29,933 | 61,227 | 57,835 | 53,946 |
| Change | - | 32.84% | -24.1% | -13.89% | 1.34% | 104.55% | -5.54% | -6.72% |
| P/E | 10.6x | 6.74x | 7.76x | 7.18x | 8.78x | 10.6x | 8.96x | 7.69x |
| PBR | 3.15x | 3.6x | 2.41x | 1.43x | 1.49x | 1.27x | 1.18x | 0.82x |
| PEG | - | 0x | -0.2x | -0.3x | -1.03x | 3.67x | 0.5x | 0.5x |
| Capitalization / Revenue | 2.44x | 2.1x | 1.9x | 1.35x | 1.34x | 2.17x | 1.9x | 1.96x |
| EV / Revenue | 2.79x | 2.36x | 2.25x | 1.85x | 1.74x | 2.54x | 2.11x | 2.03x |
| EV / EBITDA | 6.07x | 4.71x | 4.55x | 3.82x | 4.04x | 4.88x | 3.9x | 3.57x |
| EV / EBIT | 10.1x | 6.24x | 7.05x | 6.78x | 8.12x | 9.59x | 7.12x | 6.56x |
| EV / FCF | 11.7x | 7.55x | 12.9x | 10x | 9.6x | 9.75x | 7.8x | 7.2x |
| FCF Yield | 8.54% | 13.2% | 7.76% | 10% | 10.4% | 10.3% | 12.8% | 13.9% |
| Dividend per Share 2 | 1.97 | 0.6861 | 0.8037 | 1.45 | 0.96 | 1.174 | 1.348 | 1.361 |
| Rate of return | 4.47% | 1.12% | 1.77% | 4.43% | 2.62% | 2.59% | 2.98% | 3% |
| EPS 2 | 4.17 | 9.12 | 5.84 | 4.56 | 4.17 | 4.291 | 5.054 | 5.886 |
| Distribution rate | 47.2% | 7.52% | 13.8% | 31.8% | 23% | 27.4% | 26.7% | 23.1% |
| Net sales 1 | 12,206 | 19,169 | 15,258 | 15,940 | 17,188 | 24,060 | 27,464 | 26,634 |
| EBITDA 1 | 5,605 | 9,586 | 7,534 | 7,739 | 7,413 | 12,537 | 14,840 | 15,102 |
| EBIT 1 | 3,356 | 7,247 | 4,868 | 4,358 | 3,686 | 6,386 | 8,125 | 8,217 |
| Net income 1 | 2,813 | 6,015 | 3,747 | 2,891 | 2,642 | 4,325 | 6,008 | 6,254 |
| Net Debt 1 | 4,211 | 4,986 | 5,280 | 8,037 | 6,955 | 8,990 | 5,597 | 1,709 |
| Reference price 2 | 44.05 | 61.51 | 45.30 | 32.73 | 36.63 | 45.29 | 45.29 | 45.29 |
| Nbr of stocks (in thousands) | 676,761 | 653,700 | 640,697 | 656,900 | 627,300 | 1,153,403 | - | - |
| Announcement Date | 2/15/22 | 2/14/23 | 2/27/24 | 2/18/25 | 2/17/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.46x | 2.53x | 4.85x | 2.62% | 51.76B | |
| 11.41x | 2.23x | 5.39x | 2.85% | 145B | |
| 11.95x | 3.28x | 5.99x | 3.87% | 95.2B | |
| 8.43x | 2.75x | 4.72x | 2.87% | 76.7B | |
| 8.07x | 2.66x | 4.17x | 1.75% | 57.19B | |
| 13.24x | 3.69x | 5.38x | 2.14% | 57.11B | |
| 9.45x | 1.38x | 4.75x | 2.1% | 54.29B | |
| 11.93x | 3.29x | 4.89x | 6.44% | 42.1B | |
| 6.15x | 1.61x | 3.74x | 5.13% | 34.04B | |
| 12.42x | 4.04x | 5.82x | 1.23% | 33.78B | |
| Average | 10.35x | 2.75x | 4.97x | 3.1% | 64.69B | |
| Weighted average by Cap. | 10.57x | 2.70x | 5.10x | 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
