Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
10-K filings, investor presentations, Bloomberg
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |