EOG RESOURCES INC (EOG)
Crude Petroleum & Natural Gas · Energy · $49.5B
Intrinsic Value (Consensus)
$204.89
Current Price
$182.40
Margin of Safety
+12.3%
12.3% Below Intrinsic Value
Value: $205
Price: $182
Valuation Model Estimates
Current Price: $182.40
DCF (Discounted Cash Flow)
$398.49
Graham Number
$150.12
Earnings Power Value
$88.54
Relative Value (P/E)
$182.40
Dividend Discount Model
$12.29
Consensus Value
$204.89
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)
- $9.12
- EPS (Forward)
- $9.30
- Book Value
- $109.83
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 16.7%
- Debt/Equity
- 13%
- Revenue Growth
- -4.5%
- Earnings Growth
- 2.0%
- Dividend Yield
- 0.6%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance