Intrinsic value of Devon Energy Corporation (DVN)

[per Chepakovich valuation model]

other valuations of DVN

[per Chepakovich valuation model]  See other valuations of DVN stock

Previous Close$25.49
Intrinsic Value
Upside potential
Previous Close
$25.49

VALUATION INPUT DATA

Revenue, mln $
Initial revenue growth rate (norm.), %
Variable cost ratio, %
Fixed operating expenses, mln $
Production assets / Revenue, %
Working capital / Revenue, %
Interest rate on debt, %
Life of production assets, yrs
Initial discount rate, %
Shares outstanding, mln
Adjusted equity ratio
Adjusted assets / Revenue
Based on fiscal year data as of 2020-12-31 and quarterly data as of 2021-03-31.
NOTE: The bar chart shows historic and forecasted yearly revenue growth rates. Its purpose is to help you in determining what initial revenue rate you want to base your stock valuation on. Please make sure that you are confident in the value you select - for most stocks it is by far the most important parameter in valuation.
  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2020(a)2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

INCOME STATEMENT

Revenue growth rate, %-26.2NaN
Revenue, $4673NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m7763NaN
Operating income, $m-3090NaN
EBITDA, $m-1790NaN
Interest expense (income), $mNaN
Earnings before tax, $m-3231NaN
Tax expense, $m-547NaN
Net income, $m-2684NaN

BALANCE SHEET

Cash and short-term investments, $m2427NaN
Total assets, $m9912NaN
Adjusted assets (=assets-cash), $m7485NaN
Average production assets, $m7979NaN
Working capital, $m1820NaN
Total debt, $m4553NaN
Total liabilities, $m7027NaN
Total equity, $m2885NaN
Debt-to-equity ratio1.578NaN
Adjusted equity ratio0.062NaN

CASH FLOW

Net income, $m-2684NaN
Depreciation, amort., depletion, $m1300NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m1354NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-1119NaN
Free cash flow, $m2473NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m1820
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN