Company Valuation: EOG Resources, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 51,977 76,079 70,532 68,648 56,978 70,973 - -
Change - 46.37% -7.29% -2.67% -17% 24.56% - -
Enterprise Value (EV) 1 51,877 75,185 69,053 66,308 61,518 73,230 72,461 72,231
Change - 44.93% -8.16% -3.98% -7.22% 19.04% -1.05% -0.32%
P/E 11.1x 9.8x 9.3x 10.9x 11.5x 7.55x 8.73x 8.68x
PBR 2.34x 3.07x 2.5x 2.31x 1.92x 2.05x 1.82x 1.64x
PEG - 0.1x -5.59x -0.8x -0.6x 0.1x -0.6x 18.02x
Capitalization / Revenue 2.79x 2.96x 2.92x 2.9x 2.52x 2.47x 2.72x 2.93x
EV / Revenue 2.78x 2.93x 2.86x 2.8x 2.72x 2.55x 2.78x 2.98x
EV / EBITDA 4.78x 5.14x 5.44x 5.09x 5.06x 4.2x 4.69x 4.79x
EV / EBIT 8.5x 7.54x 7.19x 8.2x 9.63x 5.81x 7.32x 8.16x
EV / FCF 9.66x 12.5x 13.5x 12.4x 13.2x 8.86x 10.6x 11.4x
FCF Yield 10.4% 8.03% 7.4% 8.09% 7.58% 11.3% 9.4% 8.8%
Dividend per Share 2 4.988 8.875 5.885 3.705 3.99 4.132 4.107 4.295
Rate of return 5.61% 6.85% 4.87% 3.02% 3.8% 3.1% 3.08% 3.22%
EPS 2 7.99 13.22 13 11.25 9.12 17.66 15.27 15.34
Distribution rate 62.4% 67.1% 45.3% 32.9% 43.8% 23.4% 26.9% 28%
Net sales 1 18,642 25,702 24,186 23,698 22,632 28,763 26,075 24,222
EBITDA 1 10,860 14,615 12,688 13,037 12,152 17,432 15,445 15,067
EBIT 1 6,102 9,966 9,603 8,082 6,385 12,602 9,897 8,854
Net income 1 4,664 7,759 7,594 6,403 4,980 9,249 7,657 7,289
Net Debt 1 -100 -894 -1,479 -2,340 4,540 2,257 1,488 1,258
Reference price 2 88.83 129.52 120.95 122.58 105.01 133.25 133.25 133.25
Nbr of stocks (in thousands) 585,129 587,389 583,150 560,022 542,598 532,629 - -
Announcement Date 24/02/22 23/02/23 22/02/24 27/02/25 24/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
7.48x2.52x4.16x3.13% 70.97B
11.07x2.1x4.82x3.04% 135B
10.99x3.04x5.75x4.12% 88.64B
7.11x2.39x3.86x1.91% 52.76B
11.29x3.41x4.76x2.3% 52.18B
8.91x2.27x4.4x2.75% 49.11B
8.15x1.26x4.28x2.33% 48.17B
10.26x3.04x4.4x7.54% 38.92B
5.17x1.58x3.65x4.9% 32.53B
10.45x3.79x5.38x1.28% 31.98B
Average 9.09x 2.54x 4.55x 3.33% 60.08B
Weighted average by Cap. 9.49x 2.50x 4.65x 3.26%

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

  1. Stock Market
  2. Stocks
  3. EOG Stock
  4. Valuation EOG Resources, Inc.
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!