DEVON ENERGY CORP/DE (DVN)
Crude Petroleum & Natural Gas · Energy · $52.8B
Intrinsic Value (Consensus)
$76.42
Current Price
$83.40
Margin of Safety
-8.4%
8.4% Above Intrinsic Value
Value: $76
Price: $83
Valuation Model Estimates
Current Price: $83.40
DCF (Discounted Cash Flow)
$133.80
Graham Number
$47.98
Earnings Power Value
$40.49
Relative Value (P/E)
$83.40
Dividend Discount Model
$1.08
Consensus Value
$76.42
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $4.17
- EPS (Forward)
- $4.25
- Book Value
- $24.53
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 17.0%
- Debt/Equity
- 54%
- Revenue Growth
- 5.4%
- Earnings Growth
- 2.0%
- Dividend Yield
- 0.1%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance