Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
133.26 USD124.56 USD156.17 USD
-59.74%
124.56 USDCurrent price is 59.7% below the base model value.
D
EnergyOil & Gas E&PUnited States
DVN.US · Devon Energy Corporation
NYQ · US · USD
Latest price50.15 USD
30D-4.66%
Vs. base value-14.5%
Research summary
DVN.US latest organized financial period shows revenue grew +7.83% YoY and net income declined -8.61% YoY. Current price is about 50.15 USD, while the model base case is about 58.67 USD; the current price sits -14.5% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue17B USD
Net income3B USD
Free cash flow7B USD
Operating cash flow7B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:27
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price50.15 USD
Base value58.67 USD
Vs. base-14.5%
Price date2026/04/28
60.68 USD58.67 USD65.96 USD
-14.52%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
61.42 USD57.41 USD71.99 USD
-12.65%
57.41 USDCurrent price is 12.6% below the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth-10.0%
Current price implies roughly -10.0% annualized FCF growth.
-10.0%Current price implies roughly -10.0% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
59.93 USD59.93 USD59.93 USD
-16.32%
59.93 USDCurrent price is 16.3% below the base model value.
Updated: 2026/04/29 07:27
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 9
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 17B USD | 3B USD | 7B USD | 4.17 |
| 2024/12/30 | Annual | 16B USD | 3B USD | -853M USD | 4.56 |
| 2023/12/30 | Annual | 15B USD | 4B USD | 3B USD | 5.84 |
| 2022/12/30 | Annual | 19B USD | 6B USD | 3B USD | 9.12 |
| 2021/12/30 | Annual | - | - | - | - |
Ad placement