Valuation Comstock Resources, Inc.

Stocks

Real-time Estimate Cboe BZX 15:12:48 02/09/2026 BST			5-day change	1st Jan Change
15.54 ^USD	-2.97%		+7.62%	-32.68%

09-01	Comstock Resources Shares Rise After Entering Into Letter of Intent to Sell Assets to Azerbaijan State Oil Company for $1.65 Billion	MT
09-01	State Oil Company of Azerbaijan Republic entered into a letter of intent to acquire a 20% interest in Legacy Haynesville upstream assets, 15% interest in Western Haynesville upstream assets and 15% interest in Pinnacle Gas Services LLC from Comstock Resources, Inc. for $1.6 billion.	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	4,704	-	-
Change	-	101.91%	-35.23%	116.1%	27.57%	-30.76%	-	-
Enterprise Value (EV) ¹	4,469	5,903	5,088	8,270	9,578	8,078	8,392	8,540
Change	-	32.08%	-13.8%	62.55%	15.81%	-15.66%	3.89%	1.76%
P/E	-7.22x	3.34x	11.6x	-24x	16.2x	24.7x	17.5x	21.4x
PBR	-	-	-	2.33x	2.57x	1.76x	1.64x	1.49x
PEG	-	-0x	-0.1x	0x	-0x	-0.5x	0.4x	-1.2x
Capitalization / Revenue	1.02x	1.05x	1.57x	4.25x	3.06x	2.44x	2.39x	2.26x
EV / Revenue	2.41x	1.63x	3.25x	6.6x	4.31x	4.19x	4.27x	4.1x
EV / EBITDA	3.99x	3.07x	5.48x	9.73x	8.88x	7.26x	6.27x	5.8x
EV / EBIT	6.87x	4.14x	15.9x	151x	21.9x	18.5x	15.6x	14.6x
EV / FCF	19.4x	8.86x	-9.99x	-32.6x	-43.6x	-10.4x	-27.4x	90.2x
FCF Yield	5.16%	11.3%	-10%	-3.07%	-2.29%	-9.64%	-3.65%	1.11%
Dividend per Share ²	-	0.125	0.5	-	-	-	-	0.03
Rate of return	-	0.91%	5.65%	-	-	-	-	0.19%
EPS ²	-1.12	4.11	0.76	-0.76	1.43	0.6494	0.9179	0.7501
Distribution rate	-	3.04%	65.8%	-	-	-	-	4%
Net sales ¹	1,851	3,628	1,565	1,254	2,220	1,928	1,967	2,085
EBITDA ¹	1,120	1,924	928.1	850.2	1,079	1,112	1,338	1,472
EBIT ¹	650.4	1,426	320.2	54.78	437.6	437	538.3	584.4
Net income ¹	-259.2	1,125	211.1	-229.7	395.6	179.2	226.8	219.5
Net Debt ¹	2,585	2,098	2,624	2,945	2,785	3,374	3,689	3,836
Reference price ²	8.09	13.71	8.85	18.22	23.18	16.02	16.02	16.02
Nbr of stocks (in thousands)	232,925	277,508	278,429	292,261	293,055	293,621	-	-
Announcement Date	15/02/22	14/02/23	13/02/24	18/02/25	11/02/26	-	-	-

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.	24.67x	4.21x	7.29x	-.--%	4.7B
CONOCOPHILLIPS	12.82x	2.45x	5.6x	2.49%	164B
CANADIAN NATURAL RESOURCES LIMITED	12.91x	3.42x	6.54x	3.46%	107B
EOG RESOURCES, INC.	8.83x	2.69x	4.71x	2.78%	77.81B
OCCIDENTAL PETROLEUM CORPORATION	7.81x	2.57x	4.08x	1.68%	60.93B
CENOVUS ENERGY INC.	10.27x	1.48x	4.86x	1.89%	61.15B
DIAMONDBACK ENERGY, INC.	12.25x	3.67x	5.2x	2.14%	56.89B
DEVON ENERGY CORPORATION	9.66x	2.62x	5.07x	2.26%	56.4B
WOODSIDE ENERGY GROUP LTD	12.49x	3.46x	5.2x	5.63%	44.48B
ECOPETROL S.A.	5.6x	1.63x	3.92x	4.82%	35.66B
Average	11.73x	2.82x	5.25x	2.72%	66.85B
Weighted average by Cap.	11.04x	2.71x	5.26x	2.82%