
Devon Energy Corp
NYSE:DVN

Intrinsic Value
The intrinsic value of one
DVN
stock under the Base Case scenario is
57.43
USD.
Compared to the current market price of 36.76 USD,
Devon Energy Corp
is
Undervalued by 36%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Devon Energy Corp
Fundamental Analysis

Devon’s variable dividend model heavily depends on sustained high crude and natural gas prices; a protracted commodity price correction could significantly erode free cash flow and jeopardize returns to shareholders.
Devon’s focus on high-potential U.S. shale plays—most notably in the Delaware Basin—creates opportunities to leverage scale and technology efficiencies for robust production growth.

Revenue & Expenses Breakdown
Devon Energy Corp
Balance Sheet Decomposition
Devon Energy Corp
Current Assets | 3.4B |
Cash & Short-Term Investments | 811m |
Receivables | 2B |
Other Current Assets | 644m |
Non-Current Assets | 27.1B |
Long-Term Investments | 727m |
PP&E | 25.3B |
Intangibles | 753m |
Other Non-Current Assets | 268m |
Free Cash Flow Analysis
Devon Energy Corp
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Devon Energy Corp
Revenue
|
15.9B
USD
|
Cost of Revenue
|
-8B
USD
|
Gross Profit
|
8B
USD
|
Operating Expenses
|
-3.8B
USD
|
Operating Income
|
4.2B
USD
|
Other Expenses
|
-1.3B
USD
|
Net Income
|
2.9B
USD
|
DVN Profitability Score
Profitability Due Diligence
Devon Energy Corp's profitability score is 67/100. The higher the profitability score, the more profitable the company is.

Score
Devon Energy Corp's profitability score is 67/100. The higher the profitability score, the more profitable the company is.
DVN Solvency Score
Solvency Due Diligence
Devon Energy Corp's solvency score is 49/100. The higher the solvency score, the more solvent the company is.

Score
Devon Energy Corp's solvency score is 49/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
DVN Price Targets Summary
Devon Energy Corp
According to Wall Street analysts, the average 1-year price target for
DVN
is 50.45 USD
with a low forecast of 43.43 USD and a high forecast of 69.3 USD.
Dividends
Current shareholder yield for DVN is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
DVN
stock under the Base Case scenario is
57.43
USD.
Compared to the current market price of 36.76 USD,
Devon Energy Corp
is
Undervalued by 36%.