EOG · EOG Resources, Inc.
$132.602026-07-21Sector: Energy; Industry: Oil & Gas Exploration & Production; Sub-Industry: Oil & Gas Exploration & Production
Intrinsic Value Range Comparison · Mulya.ai
Bull
$657
+395.5% vs market
Base · active
$495
+273.7% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($171 · $657) Analysts Range ($123 · $196) 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 | $23.2B | — | 41.4% | 21.7% | $7.5B | −$3.1B | $4.4B | 5.3% | — | 27.4% | $27.5B | $14.19 | — |
| 2024.Q4 | $23.2B | 0.0% | 41.4% | 22.1% | $7.5B | −$1.7B | $5.8B | 6.0% | — | 27.4% | $27.2B | $14.19 | — |
| 2025.Q1 | $23.4B | 0.8% | 34.6% | 22.0% | $6.3B | −$1.9B | $4.4B | 5.5% | — | 22.8% | $28.0B | $11.97 | — |
| 2025.Q4 | $23.4B | 0.0% | 34.6% | 21.4% | $6.3B | −$3.7B | $2.6B | 5.7% | — | 20.2% | $34.8B | $11.97 | — |
| 2026.Q1 | $23.5B | 0.4% | 36.9% | 21.7% | $6.8B | −$3.2B | $3.6B | 5.3% | — | 19.3% | $35.4B | $10.27 | 8.2 |
| italics below = DCF projection · 10yr Rev CAGR: 13.2% |
| 2027.Q1 | $28.8B | +22.6% | 34.8% | 21.5% | $7.9B | −$3.3B | $4.5B | 5.6% | $4.3B | 21.3% | $38.7B | $14.71 | 9.0 |
| 2028.Q1 | $34.7B | +20.5% | 34.8% | 21.3% | $9.5B | −$4.6B | $4.9B | 5.9% | $4.4B | 23.2% | $43.3B | $17.77 | 7.5 |
| 2029.Q1 | $41.1B | +18.5% | 34.8% | 21.2% | $11.3B | −$6.6B | $4.7B | 6.2% | $4.0B | 24.2% | $49.9B | $21.10 | 6.3 |
| 2030.Q1 | $47.9B | +16.4% | 34.8% | 21.0% | $13.2B | −$5.4B | $7.8B | 6.5% | $6.2B | 25.1% | $55.3B | $24.62 | 5.4 |
| 2031.Q1 | $54.8B | +14.4% | 34.8% | 20.8% | $15.1B | −$5.8B | $9.3B | 6.8% | $6.9B | 25.9% | $61.1B | $28.22 | 4.7 |
|
| Term. Yr+ | $84.4B | 4.1% | 32.1% | 20.0% | $21.7B | −$3.8B | $17.9B | 8.6% | $203.6B | 23.6% | — | — | — |
Active scenario IV: $495 (+273.7% vs market)