Valuation EOG Resources, Inc.

Equities

Market Closed - Nyse Other stock markets 21:00:02 18/09/2024 BST			5-day change	1st Jan Change
124.38 ^USD	+0.97%		+5.50%	+2.84%

09-18	UBS Adjusts EOG Resources Price Target to $154 From $167, Maintains Buy Rating	MT
09-17	Capital One Securities Adjusts EOG Resources Price Target to $136 From $146, Maintains Overweight Rating	MT

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	48,729	29,093	51,977	76,079	70,532	70,722	-	-
Change	-	-40.3%	78.66%	46.37%	-7.29%	0.27%	-	-
Enterprise Value (EV) ¹	51,876	31,581	51,877	75,185	69,053	68,421	67,323	66,690
Change	-	-39.12%	64.27%	44.93%	-8.16%	-0.92%	-1.6%	-0.94%
P/E ratio	17.8x	-48x	11.1x	9.8x	9.3x	10.4x	10x	9.7x
PBR	2.25x	1.43x	2.34x	3.07x	2.5x	2.33x	2.11x	1.88x
PEG	-	0x	-0x	0.1x	-5.59x	-1.24x	2.51x	2.74x
Capitalization / Revenue	2.8x	2.64x	2.79x	2.96x	2.92x	2.9x	2.83x	2.67x
EV / Revenue	2.98x	2.86x	2.78x	2.93x	2.86x	2.81x	2.69x	2.52x
EV / EBITDA	6.41x	6.19x	4.78x	5.14x	-	5.16x	5.08x	4.89x
EV / EBIT	14x	-58.1x	8.5x	7.54x	7.19x	7.93x	8.05x	7.57x
EV / FCF	26.1x	19x	9.66x	12.5x	13.5x	12.3x	11.9x	10.8x
FCF Yield	3.83%	5.26%	10.4%	8.03%	7.4%	8.14%	8.39%	9.27%
Dividend per Share ²	1.082	1.5	4.988	8.875	5.885	3.653	4.794	5.097
Rate of return	1.29%	3.01%	5.61%	6.85%	4.87%	2.94%	3.85%	4.1%
EPS ²	4.71	-1.04	7.99	13.22	13	11.91	12.39	12.83
Distribution rate	23%	-144%	62.4%	67.1%	45.3%	30.7%	38.7%	39.7%
Net sales ¹	17,380	11,032	18,642	25,702	24,186	24,386	24,992	26,493
EBITDA ¹	8,093	5,098	10,860	14,615	-	13,248	13,260	13,649
EBIT ¹	3,699	-544	6,102	9,966	9,603	8,631	8,359	8,811
Net income ¹	2,735	-605	4,664	7,759	7,594	6,860	6,974	7,062
Net Debt ¹	3,147	2,487	-100	-894	-1,479	-2,302	-3,399	-4,032
Reference price ²	83.76	49.87	88.83	129.52	120.95	124.38	124.38	124.38
Nbr of stocks (in thousands)	581,764	583,378	585,129	587,389	583,150	568,600	-	-
Announcement Date	27/02/20	25/02/21	24/02/22	23/02/23	22/02/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
EOG RESOURCES, INC.	10.44x	2.81x	5.16x	+2.94%	70.05B
CHEVRON CORPORATION	13.22x	1.46x	6.11x	+4.53%	262B
CONOCOPHILLIPS	12.92x	2.41x	5.63x	+2.90%	126B
CNOOC LIMITED	5.66x	1.69x	2.82x	+7.73%	118B
CANADIAN NATURAL RESOURCES LIMITED	13.8x	2.95x	6.19x	+4.68%	69.77B
OCCIDENTAL PETROLEUM CORPORATION	14.08x	2.75x	5.27x	+1.66%	48.69B
HESS CORPORATION	12.9x	3.73x	6.31x	+1.37%	40.17B
DIAMONDBACK ENERGY, INC.	9.56x	6.05x	8.16x	+4.35%	53.15B
WOODSIDE ENERGY GROUP LTD	9.4x	3.01x	4.06x	+7.80%	31.26B
DEVON ENERGY CORPORATION	8.2x	2.08x	4.24x	+3.06%	25.34B
Average	11.02x	2.89x	5.39x	+4.10%	84.49B
Weighted average by Cap.	11.44x	2.41x	5.46x	+4.37%