Devon Energy Corp
Devon is a leading oil and gas producer in the U.S. with a premier multi-basin portfolio headlined by a world-class acreage position in the Delaware Basin. Devon's disciplined cash-return business model is designed to achieve strong returns, generate free cash flow and return capital to shareholders, while focusing on safe and sustainable operations.
Carries 6.0x more debt than cash on its balance sheet.
Current Price
$49.49
+1.85%GoodMoat Value
$129.26
161.2% undervaluedDevon Energy Corp (DVN) 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.
Inputs
Cash flow, discount rate, terminal growth & projection years
Model
Projects cash flows forward, adds terminal value, discounts back
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.
DVN DCF Calculator — Discounted Cash Flow
Discounted Cash Flow (DCF) calculator for Devon Energy Corp (DVN). Estimate the intrinsic value of DVN 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: $4.17. Free cash flow: $3.34B. FCF growth rate: 36.35%. WACC: 10.00%. Shares outstanding: 627.3M. GoodMoat fair value: $129.26.
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 triangulateDevon Energy Corp's true worth.