Skip to main content
GoodMoatv1.1
Sign in
COP logo

COP

CompareEarnings: May 31, 2026

Conoco Phillips

Exchange: NYSESector: EnergyIndustry: Oil & Gas E&P

As a leading global exploration and production company, ConocoPhillips is uniquely equipped to deliver reliable, responsibly produced oil and gas. Our deep, durable and diverse portfolio is built to meet growing global energy demands. Together with our high-performing operations and continuously advancing technology, we are well positioned to deliver strong, consistent financial results, now and for decades to come.

Did you know?

Carries 3.6x more debt than cash on its balance sheet.

Current Price

$130.52

+1.67%

GoodMoat Value

$152.12

16.5% undervalued
Profile
Valuation (TTM)
Market Cap$161.29B
P/E20.19
EV$173.63B
P/B2.50
Shares Out1.24B
P/Sales2.62
Revenue$61.55B
EV/EBITDA7.11

Conoco Phillips (COP) DCF Calculator

What is a DCF Calculator?

A Discounted Cash Flow (DCF) model estimates a company's intrinsic value by projecting its future cash flows and discounting them back to the present. The core idea: a dollar earned in the future is worth less than a dollar today.

01

Inputs

Cash flow, discount rate, terminal growth & projection years

02

Model

Projects cash flows forward, adds terminal value, discounts back

03

Output

Intrinsic value per share — compare with price for margin of safety

Ready to Calculate

Enter a ticker on the left to auto-fill real financial data and get started.

COP DCF Calculator — Discounted Cash Flow

Discounted Cash Flow (DCF) calculator for Conoco Phillips (COP). Estimate the intrinsic value of COP stock by projecting future cash flows and discounting them to present value. The two-stage DCF model supports EPS-based, FCF-based, and dividend-based approaches.

Current EPS: $6.35. Free cash flow: $7.24B. FCF growth rate: 8.38%. WACC: 10.00%. Shares outstanding: 1235.7M. GoodMoat fair value: $152.12.

The DCF calculator projects 10 years of cash flows at a user-adjustable growth rate, applies a terminal growth rate, and discounts all future cash flows back to present value using the weighted average cost of capital (WACC). A sensitivity table shows how the intrinsic value changes across different growth and discount rate assumptions. Use this tool alongside GoodMoat's reverse DCF and fair value models to triangulateConoco Phillips's true worth.