DEVON ENERGY CORP/DE (DVN)
Crude Petroleum & Natural Gas · Energy · $26.5B
Intrinsic Value (Consensus)
$76.42
Current Price
$42.89
Margin of Safety
+78.2%
78.2% Below Intrinsic Value
Value: $76
Price: $43
Valuation Model Estimates
Current Price: $42.89
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%.
Health Score
B
76
Profitability
22/25
Strength
22/25
Valuation
22/25
Growth
10/25
Financial Health Signals
High free cash flow yield (25.2%) — generating lots of cash relative to price
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
Similar Stocks (Energy)
NCSMNCS Multistage Holdi...
$182.12+245.3%
ARECAmerican Resources C...
$7.22+232.7%
REPXRiley Exploration Pe...
$107.36+221.7%
SMSM Energy Co
$77.11+174.8%
TMCTMC the metals Co In...
$12.33+137.6%
Data last updated: 2026-06-16
Source: Yahoo Finance