| Ticker | Intrinsic value upside | ||
|---|---|---|---|
| CVM* | GD* | GF* | |
| APA | -100% | -100% | 3873% |
| BKR | -84% | -100% | -100% |
| COG | -86% | -36% | -45% |
| COP | -87% | -57% | 79% |
| CVX | -92% | -23% | -27% |
| CXO | no data available | ||
| DVN | -100% | -100% | -100% |
| EOG | premium content | ||
| FANG | premium content | ||
| FTI | premium content | ||
| HAL | premium content | ||
| HES | premium content | ||
| HFC | premium content | ||
| HP | premium content | ||
| KMI | premium content | ||
| MPC | premium content | ||
| MRO | premium content | ||
| NBL | no data available | ||
| NOV | premium content | ||
| OKE | premium content | ||
| OXY | premium content | ||
| PSX | premium content | ||
| PXD | premium content | ||
| SLB | premium content | ||
| VLO | premium content | ||
| WMB | premium content | ||
| XOM | premium content | ||
*CVM - Chepakovich valuation model
*GD - Graham-Dodd valuation method
*GF - Graham formula
*CVM - Chepakovich valuation model
*GD - Graham-Dodd valuation method
*GF - Graham formula
| Ticker | Company Name | Stock price, $ | Latest FY stmt date | Revenue growth rate, % | Intrinsic value | |||||
|---|---|---|---|---|---|---|---|---|---|---|
| Chepakovich | Graham -Dodd | Graham formula | ||||||||
| APA | Apache Corporation | 17.75 | 2020-12-31 | -33.4 | $0.00 | -100% | $0.00 | -100% | $705.28 | 3873% |
| BKR | Baker Hughes Company | 20.63 | 2020-12-31 | -4.4 | $3.20 | -84% | $0.00 | -100% | $0.00 | -100% |
| COG | Cabot Oil & Gas Corporati | 15.86 | 2020-12-31 | -0.6 | $2.28 | -86% | $10.09 | -36% | $8.78 | -45% |
| COP | ConocoPhillips | 54.93 | 2020-12-31 | -26.2 | $7.36 | -87% | $23.88 | -57% | $98.48 | 79% |
| CVX | Chevron Corporation | 100.30 | 2020-12-31 | -20.0 | $8.21 | -92% | $77.39 | -23% | $72.84 | -27% |
| CXO | Concho Resources Inc | no data available | ||||||||
| DVN | Devon Energy Corporation | 25.29 | 2020-12-31 | +0.1 | $0.00 | -100% | $0.00 | -100% | $0.00 | -100% |
| EOG | EOG Resources, Inc. | 70.74 | 2020-12-31 | -7.1 | premium content | |||||
| FANG | Diamondback Energy, Inc. | 76.42 | 2020-12-31 | +8.4 | premium content | |||||
| FTI | TechnipFMC plc | 6.86 | 2020-12-31 | +2.9 | premium content | |||||
| HAL | Halliburton Company | 19.20 | 2020-12-31 | -10.6 | premium content | |||||
| HES | Hess Corporation | 71.87 | 2020-12-31 | -51.7 | premium content | |||||
| HFC | HollyFrontier Corporation | 28.60 | 2020-12-31 | -11.6 | premium content | |||||
| HP | Helmerich & Payne, Inc. | 26.25 | 2020-09-30 | -19.9 | premium content | |||||
| KMI | Kinder Morgan, Inc. | 17.14 | 2020-12-31 | -0.2 | premium content | |||||
| MPC | Marathon Petroleum Corpor | 54.38 | 2020-12-31 | -3.7 | premium content | |||||
| MRO | Marathon Oil Corporation | 11.05 | 2020-12-31 | -48.6 | premium content | |||||
| NBL | Noble Energy Inc | no data available | ||||||||
| NOV | National Oilwell Varco, I | 12.92 | 2020-12-31 | -27.9 | premium content | |||||
| OKE | ONEOK, Inc. | 51.72 | 2020-12-31 | -3.8 | premium content | |||||
| OXY | Occidental Petroleum Corp | 25.69 | 2020-12-31 | -6.7 | premium content | |||||
| PSX | Phillips 66 | 71.64 | 2020-12-31 | -26.7 | premium content | |||||
| PXD | Pioneer Natural Resources | 150.00 | 2020-12-31 | -2.1 | premium content | |||||
| SLB | Schlumberger Limited | 27.63 | 2020-12-31 | -9.8 | premium content | |||||
| VLO | Valero Energy Corporation | 64.18 | 2020-12-31 | -15.4 | premium content | |||||
| WMB | Williams Companies, Inc. | 24.89 | 2020-12-31 | +0.8 | premium content | |||||
| XOM | Exxon Mobil Corporation | 56.84 | 2020-12-31 | -22.0 | premium content | |||||