Devon Energy Corporation (DVN) DCF Valuation

Devon Energy Corporation (DVN) DCF Valuation
  • ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • ✓ Professional Design: Trusted, Industry-Standard Templates
  • ✓ Pre-Built For Quick And Efficient Use
  • ✓ No Expertise Is Needed; Easy To Follow

Devon Energy Corporation (DVN) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Streamline Devon Energy Corporation (DVN) valuation with this customizable DCF Calculator! Equipped with real Devon Energy Corporation (DVN) financials and adjustable forecast inputs, you can explore different scenarios and determine Devon Energy Corporation (DVN) fair value in just minutes.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 6,220.0 4,828.0 12,206.0 19,169.0 15,140.0 19,441.6 24,965.3 32,058.5 41,166.9 52,863.2
Revenue Growth, % 0 -22.38 152.82 57.05 -21.02 28.41 28.41 28.41 28.41 28.41
EBITDA 1,656.0 -1,356.0 5,421.0 10,382.0 7,569.0 5,719.9 7,345.0 9,431.9 12,111.6 15,552.8
EBITDA, % 26.62 -28.09 44.41 54.16 49.99 29.42 29.42 29.42 29.42 29.42
Depreciation 1,515.0 1,452.0 2,162.0 2,260.0 2,583.0 3,927.0 5,042.7 6,475.5 8,315.3 10,677.8
Depreciation, % 24.36 30.07 17.71 11.79 17.06 20.2 20.2 20.2 20.2 20.2
EBIT 141.0 -2,808.0 3,259.0 8,122.0 4,986.0 1,792.9 2,302.3 2,956.4 3,796.4 4,875.0
EBIT, % 2.27 -58.16 26.7 42.37 32.93 9.22 9.22 9.22 9.22 9.22
Total Cash 1,464.0 2,237.0 2,271.0 1,454.0 875.0 3,959.9 5,085.0 6,529.7 8,385.0 10,767.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 832.0 775.0 1,505.0 1,767.0 1,573.0
Account Receivables, % 13.38 16.05 12.33 9.22 10.39
Inventories 1,276.0 .0 114.0 201.0 249.0 938.7 1,205.4 1,547.9 1,987.7 2,552.4
Inventories, % 20.51 0 0.93397 1.05 1.64 4.83 4.83 4.83 4.83 4.83
Accounts Payable 428.0 242.0 500.0 859.0 760.0 991.2 1,272.8 1,634.4 2,098.8 2,695.1
Accounts Payable, % 6.88 5.01 4.1 4.48 5.02 5.1 5.1 5.1 5.1 5.1
Capital Expenditure -1,941.0 -1,161.0 -2,007.0 -5,125.0 -3,947.0 -4,841.0 -6,216.4 -7,982.7 -10,250.7 -13,163.1
Capital Expenditure, % -31.21 -24.05 -16.44 -26.74 -26.07 -24.9 -24.9 -24.9 -24.9 -24.9
Tax Rate, % 18.95 18.95 18.95 18.95 18.95 18.95 18.95 18.95 18.95 18.95
EBITAT 102.2 -2,310.9 3,163.4 6,283.5 4,041.2 1,471.1 1,889.0 2,425.8 3,115.0 4,000.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -2,003.8 -872.9 2,732.4 3,428.5 2,724.2 -714.6 52.3 67.1 86.2 110.7
WACC, % 11.74 11.87 12.08 11.81 11.86 11.87 11.87 11.87 11.87 11.87
PV UFCF
SUM PV UFCF -430.8
Long Term Growth Rate, % 0.50
Free cash flow (T + 1) 111
Terminal Value 979
Present Terminal Value 559
Enterprise Value 128
Net Debt 5,575
Equity Value -5,447
Diluted Shares Outstanding, MM 642
Equity Value Per Share -8.48

What You Will Get

  • Real DVN Financials: Access to historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
  • Dynamic Calculations: Intrinsic value and NPV are computed in real-time.
  • Scenario Analysis: Explore various scenarios to assess Devon Energy’s future performance.
  • User-Friendly Design: Designed for professionals while remaining approachable for newcomers.

Key Features

  • Comprehensive Historical Data: Devon Energy Corporation’s (DVN) financial statements and pre-filled projections.
  • Customizable Parameters: Adjust WACC, tax rates, revenue growth, and EBITDA margins to fit your analysis.
  • Real-Time Valuation: Watch Devon Energy Corporation’s (DVN) intrinsic value update instantly.
  • Intuitive Visualizations: Dashboard graphs present valuation outcomes and essential metrics clearly.
  • Precision-Driven Tool: Designed for analysts, investors, and finance professionals seeking accuracy.

How It Works

  • 1. Access the Template: Download and open the Excel file featuring Devon Energy Corporation's (DVN) preloaded data.
  • 2. Modify Assumptions: Adjust key inputs such as growth rates, WACC, and capital expenditures to fit your analysis.
  • 3. View Results Instantly: The DCF model automatically calculates the intrinsic value and NPV based on your inputs.
  • 4. Explore Scenarios: Evaluate various forecasts to assess different valuation outcomes for Devon Energy Corporation (DVN).
  • 5. Present with Confidence: Deliver professional valuation insights to enhance your decision-making process.

Why Choose This Calculator for Devon Energy Corporation (DVN)?

  • All-in-One Solution: Combines DCF, WACC, and financial ratio analyses tailored for Devon Energy Corporation (DVN).
  • Flexible Inputs: Modify yellow-highlighted cells to explore different financial scenarios.
  • In-Depth Analysis: Automatically computes Devon Energy Corporation’s (DVN) intrinsic value and Net Present Value.
  • Preloaded Information: Access to historical and projected data for reliable analysis.
  • High-Quality Standards: Perfect for financial analysts, investors, and business advisors focused on Devon Energy Corporation (DVN).

Who Should Use This Product?

  • Investors: Assess Devon Energy's valuation before making stock transactions.
  • CFOs and Financial Analysts: Optimize valuation workflows and evaluate financial forecasts.
  • Startup Founders: Understand the valuation methods used for large public companies like Devon Energy.
  • Consultants: Provide comprehensive valuation reports for your clients.
  • Students and Educators: Utilize real market data to practice and teach valuation methodologies.

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled Devon Energy Corporation (DVN) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
  • DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
  • Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
  • Key Ratios: Includes profitability, leverage, and efficiency ratios for Devon Energy Corporation (DVN).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.

No products were found matching.