DVN · Devon Energy Corporation
$42.212026-07-21Sector: Energy; Industry: Oil & Gas Exploration & Production; Sub-Industry: Oil & Gas Exploration & Production
Intrinsic Value Range Comparison · Mulya.ai
Bull
$235
+457.4% vs market
Base · active
$215
+408.9% vs market
Bear
$106
+152.0% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($106 · $235) Analysts Range ($42 · $68) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2024.Q1 | $15.3B | — | 32.4% | 18.7% | $4.0B | −$2.4B | $1.6B | 6.0% | — | 23.4% | $17.2B | $6.02 | — |
| 2024.Q4 | $15.3B | 0.0% | 32.4% | 20.7% | $3.9B | −$5.1B | −$1.2B | 7.0% | — | 19.7% | $22.5B | $6.02 | — |
| 2025.Q1 | $15.9B | 4.5% | 26.2% | 20.8% | $3.3B | −$6.0B | −$2.6B | 6.3% | — | 14.8% | $22.2B | $4.65 | — |
| 2025.Q4 | $15.9B | 0.0% | 26.2% | 22.6% | $3.2B | −$839MM | $2.4B | 6.9% | — | 14.4% | $22.7B | $4.65 | — |
| 2026.Q1 | $16.5B | 3.8% | 18.8% | 23.2% | $2.4B | −$462MM | $1.9B | 6.1% | — | 10.7% | $22.0B | $3.65 | 8.4 |
| italics below = DCF projection · 10yr Rev CAGR: 10.3% |
| 2027.Q1 | $23.9B | +44.4% | 23.5% | 22.9% | $4.3B | −$1.1B | $3.3B | 6.3% | $3.1B | 19.2% | $23.1B | $6.97 | 6.1 |
| 2028.Q1 | $26.3B | +10.1% | 23.5% | 22.6% | $4.8B | −$504MM | $4.3B | 6.6% | $3.8B | 20.5% | $23.6B | $7.70 | 5.5 |
| 2029.Q1 | $28.8B | +9.3% | 23.5% | 22.3% | $5.3B | −$889MM | $4.4B | 6.8% | $3.6B | 21.9% | $24.5B | $8.46 | 5.0 |
| 2030.Q1 | $31.2B | +8.6% | 23.5% | 21.9% | $5.7B | −$598MM | $5.1B | 7.0% | $4.0B | 23.2% | $25.1B | $9.22 | 4.6 |
| 2031.Q1 | $33.7B | +7.8% | 23.5% | 21.6% | $6.2B | −$675MM | $5.5B | 7.2% | $4.0B | 24.4% | $25.7B | $9.99 | 4.2 |
|
| Term. Yr+ | $46.0B | 4.1% | 30.1% | 20.0% | $11.1B | −$1.9B | $9.2B | 8.6% | $100.2B | 23.6% | — | — | — |
Active scenario IV: $215 (+408.9% vs market)