Valuation Devon Energy Corporation

Equities

Market Closed - Nyse Other stock markets 20:00:03 13/03/2026 GMT			5-day change	1st Jan Change
46.25 ^USD	+0.65%		+3.98%	+26.26%

03-13	Barclays Adjusts Price Target on Devon Energy to $54 From $52, Maintains Overweight Rating	MT
03-12	US natgas prices at Waha Hub in Texas remain negative for record 25th day	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	29,811	40,209	29,024	21,500	22,978	28,671	-	-
Change	-	34.88%	-27.82%	-25.92%	6.87%	24.78%	-	-
Enterprise Value (EV) ¹	34,022	45,195	34,304	29,537	29,933	36,093	33,146	29,378
Change	-	32.84%	-24.1%	-13.89%	1.34%	20.58%	-8.17%	-11.37%
P/E ratio	10.6x	6.74x	7.76x	7.18x	8.78x	13.3x	10.2x	9.15x
PBR	3.15x	3.6x	2.41x	1.43x	-	1.01x	0.94x	0.52x
PEG	-	0x	-0.2x	-0.3x	-1.03x	-0.8x	0.3x	0.8x
Capitalization / Revenue	2.44x	2.1x	1.9x	1.35x	1.34x	1.47x	1.19x	1.23x
EV / Revenue	2.79x	2.36x	2.25x	1.85x	1.74x	1.86x	1.38x	1.26x
EV / EBITDA	6.07x	4.71x	4.55x	3.82x	4.04x	3.7x	2.54x	1.98x
EV / EBIT	10.1x	6.24x	7.05x	6.78x	8.12x	7.98x	4.5x	3.81x
EV / FCF	11.7x	7.55x	12.9x	10x	9.6x	10.2x	5.99x	5.53x
FCF Yield	8.54%	13.2%	7.76%	10%	10.4%	9.79%	16.7%	18.1%
Dividend per Share ²	1.97	0.6861	0.8037	1.45	-	1.166	1.341	1.715
Rate of return	4.47%	1.12%	1.77%	4.43%	-	2.52%	2.9%	3.71%
EPS ²	4.17	9.12	5.84	4.56	4.17	3.484	4.526	5.052
Distribution rate	47.2%	7.52%	13.8%	31.8%	-	33.5%	29.6%	33.9%
Net sales ¹	12,206	19,169	15,258	15,940	17,188	19,441	24,080	23,332
EBITDA ¹	5,605	9,586	7,534	7,739	7,413	9,762	13,050	14,869
EBIT ¹	3,356	7,247	4,868	4,358	3,686	4,523	7,359	7,719
Net income ¹	2,813	6,015	3,747	2,891	2,642	3,174	4,790	4,720
Net Debt ¹	4,211	4,986	5,280	8,037	6,955	7,422	4,475	706.6
Reference price ²	44.05	61.51	45.30	32.73	36.63	46.25	46.25	46.25
Nbr of stocks (in thousands)	676,761	653,700	640,697	656,900	627,300	619,922	-	-
Announcement Date	15/02/22	14/02/23	27/02/24	18/02/25	17/02/26	-	-	-

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.($)
DEVON ENERGY CORPORATION	12.98x	1.86x	3.7x	2.52%	28.67B
CNOOC LIMITED	9.58x	3.01x	4.83x	4.67%	188B
CONOCOPHILLIPS	26.69x	2.9x	7.07x	2.79%	149B
CANADIAN NATURAL RESOURCES LIMITED	19.65x	4.06x	8.81x	3.53%	101B
EOG RESOURCES, INC.	13.59x	3.39x	6.2x	3.07%	71.68B
OCCIDENTAL PETROLEUM CORPORATION	28.72x	3.12x	6.07x	1.77%	57.09B
DIAMONDBACK ENERGY, INC.	17.94x	4.61x	6.67x	2.28%	51.3B
WOODSIDE ENERGY GROUP LTD	22.06x	4.13x	5.96x	4.07%	41.31B
EQT CORPORATION	13.58x	4.54x	6.56x	1.03%	40.22B
TEXAS PACIFIC LAND CORPORATION	64.3x	-	-	0.45%	36.62B
Average	22.91x	3.51x	6.21x	2.62%	76.44B
Weighted average by Cap.	20.24x	3.40x	6.32x	3.12%