investorscraft@gmail.com

Intrinsic ValueDiamondback Energy, Inc. (FANG)

Previous Close$138.71
Intrinsic Value
Upside potential
Previous Close
$138.71

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

Diamondback Energy, Inc. is a leading independent oil and natural gas company focused on the acquisition, development, exploration, and exploitation of unconventional onshore assets in the Permian Basin, one of the most prolific hydrocarbon regions in the U.S. The company operates primarily in the Midland and Delaware sub-basins, leveraging horizontal drilling and multi-stage fracturing to extract hydrocarbons efficiently. Diamondback’s revenue model is heavily tied to commodity prices, with crude oil accounting for the majority of its production mix, supplemented by natural gas and natural gas liquids. The company maintains a low-cost structure through operational scale, vertical integration, and strategic hedging, positioning it competitively even in volatile price environments. Diamondback has solidified its market position through disciplined capital allocation, accretive acquisitions, and a focus on shareholder returns, making it a key player in the Permian’s consolidation trend. Its integrated midstream operations further enhance margins by reducing third-party reliance and transportation costs.

Revenue Profitability And Efficiency

In FY 2024, Diamondback reported $11.02 billion in revenue and $3.34 billion in net income, reflecting robust profitability with a net margin of approximately 30%. The company generated $6.41 billion in operating cash flow, underscoring strong cash conversion from operations. Capital expenditures totaled $2.87 billion, indicating disciplined reinvestment to sustain production growth while maintaining free cash flow generation. Diluted EPS stood at $15.53, demonstrating efficient earnings delivery per share.

Earnings Power And Capital Efficiency

Diamondback’s earnings power is driven by high-margin Permian Basin production and operational efficiencies. The company’s capital efficiency is evident in its ability to generate substantial free cash flow ($3.54 billion after capex) despite volatile commodity prices. Its focus on cost control and integrated midstream assets supports consistent returns on invested capital, making it a standout performer in the E&P sector.

Balance Sheet And Financial Health

Diamondback’s balance sheet shows $161 million in cash and equivalents against $12.43 billion in total debt, reflecting a leveraged but manageable position given its cash flow generation. The company’s debt is structured to align with long-term asset life, and its hedging program mitigates near-term liquidity risks. Strong operating cash flow coverage provides flexibility for debt reduction or further shareholder returns.

Growth Trends And Dividend Policy

Diamondback has prioritized organic production growth and strategic acquisitions, such as its recent Permian Basin deals, to scale operations. The company returned $7.39 per share in dividends in FY 2024, highlighting a commitment to shareholder distributions. Future growth will likely balance reinvestment in high-return projects with sustained buybacks and dividends, contingent on commodity price stability.

Valuation And Market Expectations

The market values Diamondback as a premium Permian pure-play, reflecting its operational scale, cost leadership, and disciplined capital returns. Current valuation multiples suggest investor confidence in its ability to navigate commodity cycles while delivering shareholder value. Expectations are anchored to execution on synergies from acquisitions and sustained free cash flow generation.

Strategic Advantages And Outlook

Diamondback’s strategic advantages include its Permian Basin focus, low-cost structure, and integrated midstream operations. The outlook remains positive, with potential upside from operational efficiencies, accretive M&A, and favorable commodity trends. Risks include oil price volatility and regulatory pressures, but the company’s hedging program and balance sheet strength provide resilience.

Sources

10-K filings, investor presentations, Bloomberg

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