US · DVN
Devon Energy Corporation
- Sector
- Energy · Oil & Gas Exploration & Production
- Headquarters
- Oklahoma City, OK 73102-5015
- Website
- devonenergy.com
Price · as of 2025-12-31
$50.56
Market cap 27B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $67.61 | +33.72% |
| Intrinsic Value(DCF) | $27.61 | -45.39% |
| Graham-Dodd Method(GD) | $29.78 | -41.11% |
| Graham Formula(GF) | $74.45 | +47.24% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $46.85 | $65.06 | $41.02 | $83.37 | $262.20 |
| 2012 | $37.19 | $37.73 | $28.98 | $23.27 | $3.99 |
| 2013 | $43.72 | $53.05 | $41.52 | $22.96 | $0.00 |
| 2014 | $39.29 | $91.85 | $305.37 | $42.74 | $279.24 |
| 2015 | $17.23 | $6.89 | $0.00 | $0.00 | $1,599.96 |
| 2016 | $28.41 | $12.40 | $15.09 | $0.00 | $0.00 |
| 2017 | $23.25 | $33.12 | $7.93 | $20.95 | $0.00 |
| 2018 | $19.14 | $57.44 | $1.62 | $43.12 | $24.08 |
| 2019 | $9.71 | $32.42 | $2.52 | $2.90 | $10.64 |
| 2020 | $18.71 | $53.97 | $2.10 | $0.00 | $179.10 |
| 2021 | $48.06 | $54.53 | $115.23 | $4.07 | $901.39 |
| 2022 | $45.83 | $110.60 | $39.90 | $0.00 | $465.76 |
| 2023 | $43.38 | $57.26 | $10.85 | $3.40 | $0.00 |
| 2024 | $33.77 | $54.39 | $31.42 | $22.70 | $50.16 |
| 2025 | $44.95 | $67.61 | $14.52 | $29.78 | $74.45 |
AI valuation
Our deep-learning model estimates Devon Energy Corporation's (DVN) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $67.61
- Current price
- $50.56
- AI upside
- +33.72%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$27.61
-45.39% upside
Graham-Dodd
$29.78
-41.11% upside
Graham Formula
$74.45
+47.24% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| DVN | Devon Energy Corporation | $50.56 | 27B | +34% | -45% | -41% | +47% | 10.53 | 1.82 | 1.65 | 4.79 | — | 1.91 | 24.71% | 22.04% | 15.43% | 17.86% | 12.77% | 8.64% | 0.57 | 7.39 | 0.98 | 0.79 | 0.99 | -810.00% | 1001.00% | -46565.00% | 11.05% | 1.64 | 13.64% | 2.19% | 23.10% | 9.48% | 9.42 | 11.41 | 2.08 | 2.44 |
| CTRA | Coterra Energy Inc. | $30.59 | 23.29B | +12% | -29% | -33% | — | 13.97 | 1.40 | 8.72 | 4.98 | 28.50 | 1.40 | 60.41% | 89.13% | 62.41% | 11.34% | 11.56% | 7.84% | 0.01 | 11.96 | 0.09 | 0.09 | 0.03 | 4901.00% | -4962.00% | 29268.00% | 16.77% | 3.08 | 24.99% | 2.84% | 39.70% | 10.22% | 9.83 | 6.00 | 8.77 | 3.30 |
| EC | Ecopetrol S.A. | $11.89 | 24.44B | +324% | -24% | — | -76% | 4.45 | 0.86 | 0.54 | 3.17 | — | 1.15 | 35.14% | 28.85% | 10.38% | 19.90% | 12.92% | 5.53% | 1.43 | 4.53 | 1.53 | 0.86 | 1.90 | -2740.00% | -689.00% | 46397.00% | 45.34% | 1.08 | 18.14% | 23.42% | 104.20% | 23.47% | 4.60 | 5.43 | 1.33 | 1.36 |
| EXE | Expand Energy Corporation | $107.92 | 25.94B | +36% | +602% | -37% | +1,154% | 14.15 | 1.39 | 2.21 | 5.94 | — | 1.39 | 46.51% | 17.49% | 15.62% | 10.07% | 7.10% | 6.48% | 0.27 | 8.67 | 1.01 | 0.88 | 0.87 | -26637.00% | 17595.00% | 2288750.00% | 7.14% | 1.58 | 8.04% | 2.97% | 42.10% | 7.80% | 14.65 | 16.23 | 2.56 | 2.48 |
| HAL | Halliburton Company | $36.00 | 30.3B | -14% | -60% | -83% | -79% | 23.36 | 2.88 | 1.36 | 11.89 | — | 4.01 | 15.76% | 11.95% | 5.78% | 12.32% | 11.71% | 5.11% | 0.78 | 6.34 | 2.04 | 1.28 | 1.95 | -4700.00% | -331.00% | -3099.00% | 5.54% | 0.52 | 10.12% | 1.92% | 44.80% | 6.01% | 13.61 | 21.59 | 1.63 | 3.61 |
| PBA | Pembina Pipeline Corporat… | $43.99 | 25.56B | -18% | -50% | — | -42% | 23.63 | 2.39 | 5.15 | 16.67 | — | 3.84 | 38.36% | 36.11% | 21.78% | 9.88% | 7.11% | 4.74% | 0.79 | 4.79 | 0.61 | 0.46 | 4.13 | -1133.00% | 534.00% | 1018.00% | 6.22% | 1.60 | 8.21% | 4.43% | 104.60% | 4.43% | 18.95 | 21.39 | 6.84 | 1.73 |
| TPL | Texas Pacific Land Corpor… | $524.29 | 36.15B | -46% | -59% | -95% | -73% | 76.07 | 25.10 | 45.88 | 55.70 | 1260.37 | 25.68 | 100.00% | 74.19% | 60.31% | 37.15% | 44.28% | 33.53% | 0.02 | — | 4.40 | 4.27 | -0.17 | 604.00% | 1309.00% | 551.00% | 1.33% | 7.52 | 46.11% | 0.40% | 30.70% | 0.47% | 61.65 | 75.06 | 45.74 | 136.92 |
| TS | Tenaris S.A. | $54.40 | 29.19B | -21% | -60% | -55% | -73% | 14.68 | 1.71 | 2.37 | 8.95 | — | 1.86 | 34.39% | 19.06% | 16.13% | 11.65% | 12.87% | 9.54% | 0.03 | 48.50 | 3.87 | 2.06 | -0.04 | -4862.00% | -433.00% | -830.00% | 6.99% | 1.11 | 14.01% | 3.17% | 46.60% | 8.08% | 11.36 | 13.09 | 2.17 | 6.62 |
| VG | Venture Global, Inc. | $9.69 | 23.73B | +192% | -62% | -64% | — | 12.70 | 7.66 | 4.46 | 15.66 | — | 7.66 | 66.35% | 35.46% | 31.03% | 79.24% | 6.01% | 4.85% | 10.29 | 3.02 | 1.29 | 1.12 | 8.48 | -4135.00% | -3704.00% | 22669.00% | -52.16% | 0.61 | -49.27% | 0.63% | 8.00% | 0.63% | 27.44 | -4.18 | 9.73 | 0.72 |
About Devon Energy Corporation
Devon Energy Corporation, an independent energy company, primarily engages in the exploration, development, and production of oil, natural gas, and natural gas liquids in the United States. It operates approximately 5,134 gross wells. Devon Energy Corporation was incorporated in 1971 and is headquartered in Oklahoma City, Oklahoma.
- CEO
- Clay Gaspar
- Employees
- 2.3K
- Beta
- 0.63
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($27.61 ÷ $50.56) − 1 = -45.39% (DCF, example).