investorscraft@gmail.com

Investor's Craft

Stock Screeners
Stock Indices
Stock Valuation

Intrinsic Value of EOG Resources, Inc. (EOG)

Previous Close$124.24
Intrinsic Value$105.00
Upside potential  -15%
Previous Close
$124.24
Intrinsic Value
$105.00*
Potential        
-15%

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022-12-31 and quarterly data as of 2023-06-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

Intrinsic Value Stock Screener
Artificial intelligence value of

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %37.9NaN
Revenue, $25702NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m15736NaN
Operating income, $m9966NaN
EBITDA, $m13508NaN
Interest expense (income), $mNaN
Earnings before tax, $m9901NaN
Tax expense, $m2142NaN
Net income, $m7759NaN

BALANCE SHEET

Cash and short-term investments, $m5972NaN
Total assets, $m41371NaN
Adjusted assets (=assets-cash), $m35399NaN
Average production assets, $m29730NaN
Working capital, $m4962NaN
Total debt, $m5958NaN
Total liabilities, $m16592NaN
Total equity, $m24779NaN
Debt-to-equity ratio0.240NaN
Adjusted equity ratio0.576NaN

CASH FLOW

Net income, $m7759NaN
Depreciation, amort., depletion, $m3542NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m11093NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-4651NaN
Free cash flow, $m15744NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m4962
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN

Company description

EOG Resources, Inc., together with its subsidiaries, explores for, develops, produces, and markets crude oil, and natural gas and natural gas liquids. Its principal producing areas are in New Mexico and Texas in the United States; and the Republic of Trinidad and Tobago. The company was formerly known as Enron Oil & Gas Company. EOG Resources, Inc. was incorporated in 1985 and is headquartered in Houston, Texas.
HomeMenuAccount