Valuation EOG Resources, Inc.

Equities

Market Closed - Nyse Other stock markets 21:00:02 04/12/2025 GMT			5-day change	1st Jan Change
112.16 ^USD	+0.58%		+5.61%	-8.50%

11-21	Bernstein Adjusts Price Target on EOG Resources to $144 From $146, Maintains Market Perform Rating	MT
11-20	Morgan Stanley Adjusts EOG Resources Price Target to $138 From $136, Maintains Equal Weight Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	29,093	51,977	76,079	70,532	68,648	60,858	-	-
Change	-	78.66%	46.37%	-7.29%	-2.67%	-11.35%	-	-
Enterprise Value (EV) ¹	31,581	51,877	75,185	69,053	66,308	65,182	64,988	64,532
Change	-	64.27%	44.93%	-8.16%	-3.98%	-1.7%	-0.3%	-0.7%
P/E ratio	-48x	11.1x	9.8x	9.3x	10.9x	11.2x	11.1x	9.68x
PBR	1.43x	2.34x	3.07x	2.5x	2.31x	1.99x	1.85x	1.71x
PEG	-	-0x	0.1x	-5.59x	-0.8x	-1x	23.8x	0.6x
Capitalization / Revenue	2.64x	2.79x	2.96x	2.92x	2.9x	2.71x	2.63x	2.44x
EV / Revenue	2.86x	2.78x	2.93x	2.86x	2.8x	2.91x	2.81x	2.59x
EV / EBITDA	6.19x	4.78x	5.14x	5.44x	5.09x	5.36x	5.01x	4.62x
EV / EBIT	-58.1x	8.5x	7.54x	7.19x	8.2x	8.95x	8.5x	7.79x
EV / FCF	19x	9.66x	12.5x	13.5x	12.4x	14.2x	13.3x	12.7x
FCF Yield	5.26%	10.4%	8.03%	7.4%	8.09%	7.04%	7.52%	7.89%
Dividend per Share ²	1.5	4.988	8.875	5.885	3.705	4.156	4.398	4.548
Rate of return	3.01%	5.61%	6.85%	4.87%	3.02%	3.71%	3.92%	4.06%
EPS ²	-1.04	7.99	13.22	13	11.25	10.03	10.08	11.59
Distribution rate	-144%	62.4%	67.1%	45.3%	32.9%	41.4%	43.6%	39.2%
Net sales ¹	11,032	18,642	25,702	24,186	23,698	22,417	23,118	24,907
EBITDA ¹	5,098	10,860	14,615	12,688	13,037	12,150	12,982	13,980
EBIT ¹	-544	6,102	9,966	9,603	8,082	7,286	7,642	8,281
Net income ¹	-605	4,664	7,759	7,594	6,403	5,517	5,412	6,052
Net Debt ¹	2,487	-100	-894	-1,479	-2,340	4,324	4,130	3,674
Reference price ²	49.87	88.83	129.52	120.95	122.58	112.16	112.16	112.16
Nbr of stocks (in thousands)	583,378	585,129	587,389	583,150	560,022	542,598	-	-
Announcement Date	25/02/21	24/02/22	23/02/23	22/02/24	27/02/25	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
EOG RESOURCES, INC.	11.12x	2.89x	5.33x	3.73%	60.51B
CNOOC LIMITED	7.11x	2.19x	3.49x	6.26%	136B
CONOCOPHILLIPS	13.95x	2.12x	5.13x	3.48%	113B
CANADIAN NATURAL RESOURCES LIMITED	13.43x	3x	6.48x	4.93%	71.17B
DIAMONDBACK ENERGY, INC.	11.79x	3.98x	5.84x	2.55%	45.36B
OCCIDENTAL PETROLEUM CORPORATION	20.42x	2.3x	4.57x	2.21%	41.82B
EQT CORPORATION	20.42x	5.42x	8.46x	1.04%	38.17B
WOODSIDE ENERGY GROUP LTD	13.17x	3.11x	4.56x	5.75%	31.86B
EXPAND ENERGY CORPORATION	17.95x	3.96x	6.74x	2.12%	29.27B
INPEX CORPORATION	9.84x	2.24x	2.99x	3.4%	23.83B
Average	13.92x	3.12x	5.36x	3.55%	59.18B
Weighted average by Cap.	12.72x	2.84x	5.13x	4.05%