Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
806.85美元1,396.25美元1,885.55美元
-86.05%
1,396.25美元Current price is 86% below the base model value.
FA
EnergyOil & Gas E&PUnited States
FANG.US · Diamondback Energy, Inc.
NMS · US · USD
Latest price194.79美元
30D+6.81%
Vs. base value-35.3%
Research summary
FANG.US latest organized financial period shows revenue up 35.79% year over year and net income down 50.15% year over year. Current price is about 194.79美元, while the model base case is about 301.04美元; the price is -35.3% from the base case. This summary is intended for public-information research and model review.
Key financial trend
Unit: 美元
Revenue150.3亿美元
Net income16.64亿美元
Free cash flow87.58亿美元
Operating cash flow87.58亿美元
Price trend
Price date: 2026/04/23 · Updated: 2026/04/25 07:53
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price194.79美元
Base value301.04美元
Vs. base-35.3%
Price date2026/04/23
204.54美元301.04美元372.77美元
-35.29%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
204.54美元301.04美元372.77美元
-35.29%
301.04美元Current price is 35.3% below the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
---
-
-10.0%当前价格隐含未来 FCF 年化增长约 -10.0%。
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
103.09美元103.09美元103.09美元
+88.95%
103.09美元Current price is 88.9% above the base model value.
Updated: 2026/04/25 07:53
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 80
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 150.3亿美元 | 16.64亿美元 | 87.58亿美元 | 5.73 |
| 2024/12/30 | Annual | 110.7亿美元 | 33.38亿美元 | 64.13亿美元 | 15.53 |
| 2023/12/30 | Annual | 84.12亿美元 | 31.43亿美元 | 59.2亿美元 | 17.34 |
| 2022/12/30 | Annual | 96.43亿美元 | 43.86亿美元 | 63.25亿美元 | 24.61 |
| 2021/12/30 | Annual | 67.97亿美元 | 21.82亿美元 | 39.44亿美元 | 12.3 |
Related stocks
View allAd placement