investorscraft@gmail.com

Intrinsic ValueDevon Energy Corporation (0I8W.L)

Previous Close£39.81
Intrinsic Value
Upside potential
Previous Close
£39.81

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Devon Energy Corporation is a leading independent energy company focused on the exploration, development, and production of oil, natural gas, and natural gas liquids (NGLs) in the United States. With operations spanning approximately 5,134 gross wells, the company leverages its expertise in unconventional resource plays to drive production efficiency and cost leadership. Devon's portfolio is strategically concentrated in high-margin basins, including the Delaware Basin and Eagle Ford Shale, positioning it as a competitive player in the North American energy sector. The company generates revenue primarily through the sale of hydrocarbons, with a balanced mix of oil, natural gas, and NGLs providing diversification. Devon's operational scale and technological advancements in drilling and completion techniques enhance its ability to maximize resource recovery while maintaining capital discipline. As a pure-play upstream operator, Devon is exposed to commodity price volatility but mitigates risks through hedging strategies and a focus on operational efficiency. Its market position is reinforced by a strong asset base, disciplined investment approach, and commitment to returning capital to shareholders through dividends and buybacks.

Revenue Profitability And Efficiency

Devon Energy reported revenue of $15.94 billion for the fiscal year ending December 31, 2024, with net income of $2.89 billion, reflecting robust profitability in a volatile commodity price environment. The company's diluted EPS of $4.57 underscores its earnings strength, supported by efficient operations and cost management. Operating cash flow of $6.6 billion highlights Devon's ability to generate substantial cash from its core activities, even after accounting for capital expenditures of $3.81 billion.

Earnings Power And Capital Efficiency

Devon's earnings power is evident in its strong operating cash flow, which funds both growth investments and shareholder returns. The company's capital efficiency is demonstrated by its ability to maintain production levels while managing capital expenditures. With a disciplined approach to reinvestment, Devon balances growth opportunities with returns, ensuring sustainable value creation.

Balance Sheet And Financial Health

Devon Energy maintains a solid balance sheet with $811 million in cash and equivalents, providing liquidity for operational needs. Total debt stands at $9.2 billion, reflecting a manageable leverage profile given the company's cash flow generation. The balance sheet supports Devon's strategic initiatives, including hedging against commodity price swings and funding shareholder returns.

Growth Trends And Dividend Policy

Devon Energy has demonstrated a commitment to returning capital to shareholders, with a dividend per share of $1.25. The company's growth is driven by its focus on high-margin production and operational efficiency, rather than aggressive expansion. This disciplined approach aligns with its strategy of delivering consistent returns while maintaining financial flexibility.

Valuation And Market Expectations

With a market capitalization of approximately $19.98 billion and a beta of 1.046, Devon Energy is viewed as a moderately volatile play on the energy sector. The market expects the company to continue benefiting from its operational efficiency and commodity price exposure, though its valuation reflects the inherent cyclicality of the oil and gas industry.

Strategic Advantages And Outlook

Devon Energy's strategic advantages include its high-quality asset base, operational expertise, and disciplined capital allocation. The company is well-positioned to navigate commodity price fluctuations, leveraging its cost structure and hedging strategies. Looking ahead, Devon's focus on efficiency and shareholder returns is expected to sustain its competitive position in the evolving energy landscape.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

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