DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Devon Energy Corporation (DVN)

Energy | Oil & Gas Exploration & Production

Today's Price

$49.66

Today's Fair Value

$36.28 -26.94%

Margin of Safety

-36.88%

Projected Value (5Y)

$58.43 +17.66%

Dividends Paid (5Y)

$6.07

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 51.39% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 4.19% | CAGR (5y): 10.77%

Dividend Growth Rate

Regression: 8.57% | CAGR (5y): -2.02%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 5.73x)

Discount Rate