| Ticker | Intrinsic value upside | ||
|---|---|---|---|
| CVM* | GD* | GF* | |
| APA | -100% | -100% | 4498% |
| BKR | -98% | -100% | -100% |
| COG | -99% | -42% | -24% |
| COP | -93% | -57% | 34% |
| CVX | -100% | -28% | -57% |
| CXO | no data available | ||
| DVN | -100% | -100% | 226% |
| 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 | 21.13 | 2020-12-31 | -42.8 | $0.00 | -100% | $0.00 | -100% | $971.53 | 4498% |
| BKR | Baker Hughes Company | 23.97 | 2020-12-31 | +0.1 | $0.40 | -98% | $0.00 | -100% | $0.00 | -100% |
| COG | Cabot Oil & Gas Corporati | 17.50 | 2020-12-31 | +3.5 | $0.16 | -99% | $10.09 | -42% | $13.30 | -24% |
| COP | ConocoPhillips | 55.69 | 2020-12-31 | -21.9 | $3.63 | -93% | $23.88 | -57% | $74.55 | 34% |
| CVX | Chevron Corporation | 107.37 | 2020-12-31 | -15.8 | $0.00 | -100% | $77.39 | -28% | $46.24 | -57% |
| CXO | Concho Resources Inc | no data available | ||||||||
| DVN | Devon Energy Corporation | 25.58 | 2020-12-31 | -13.9 | $0.00 | -100% | $0.00 | -100% | $83.35 | 226% |
| EOG | EOG Resources, Inc. | 81.36 | 2020-12-31 | +1.8 | premium content | |||||
| FANG | Diamondback Energy, Inc. | 79.48 | 2020-12-31 | +13.2 | premium content | |||||
| FTI | TechnipFMC plc | 8.06 | 2020-12-31 | +6.9 | premium content | |||||
| HAL | Halliburton Company | 22.63 | 2020-12-31 | -7.0 | premium content | |||||
| HES | Hess Corporation | 81.14 | 2020-12-31 | -52.8 | premium content | |||||
| HFC | HollyFrontier Corporation | 34.49 | 2020-12-31 | -3.9 | premium content | |||||
| HP | Helmerich & Payne, Inc. | 29.25 | 2020-09-30 | -6.2 | premium content | |||||
| KMI | Kinder Morgan, Inc. | 18.10 | 2020-12-31 | +2.1 | premium content | |||||
| MPC | Marathon Petroleum Corpor | 58.97 | 2020-12-31 | -0.2 | premium content | |||||
| MRO | Marathon Oil Corporation | 11.54 | 2020-12-31 | -59.1 | premium content | |||||
| NBL | Noble Energy Inc | no data available | ||||||||
| NOV | National Oilwell Varco, I | 16.95 | 2020-12-31 | -24.9 | premium content | |||||
| OKE | ONEOK, Inc. | 52.56 | 2020-12-31 | -3.3 | premium content | |||||
| OXY | Occidental Petroleum Corp | 25.12 | 2020-12-31 | -3.3 | premium content | |||||
| PSX | Phillips 66 | 85.34 | 2020-12-31 | -19.4 | premium content | |||||
| PXD | Pioneer Natural Resources | 156.17 | 2020-12-31 | +8.0 | premium content | |||||
| SLB | Schlumberger Limited | 32.10 | 2020-12-31 | -6.7 | premium content | |||||
| VLO | Valero Energy Corporation | 79.97 | 2020-12-31 | -7.4 | premium content | |||||
| WMB | Williams Companies, Inc. | 25.28 | 2020-12-31 | +1.0 | premium content | |||||
| XOM | Exxon Mobil Corporation | 60.04 | 2020-12-31 | -19.2 | premium content | |||||