Discounted Cash Flow
Devon Energy Corp./de
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $12.2b | $-3.3b | $105.0m | -27.1% | $-6.52 |
| 2017 | $13.9b (14.4%) | $898.0m (127.2%) | $2.9b (2626.7%) | 6.4% (123.8%) | $1.71 (126.2%) |
| 2018 | $4.4b (-68.1%) | $3.1b (241.2%) | $2.2b (-24.1%) | 68.9% (969.8%) | $6.14 (259.1%) |
| 2019 | $2.9b (-35.6%) | $-355.0m (-111.6%) | $2.0b (-7.4%) | -12.4% (-118.0%) | $-0.89 (-114.5%) |
| 2020 | $4.7b (63.1%) | $-2.7b (-654.9%) | $311.0m (-84.5%) | -57.4% (-362.8%) | $-7.12 (-700.0%) |
| 2021 | $13.8b (194.2%) | $2.8b (205.0%) | $2.9b (835.7%) | 20.5% (135.7%) | $4.20 (159.0%) |
| 2022 | $19.8b (44.2%) | $6.0b (113.8%) | $6.0b (105.8%) | 30.3% (48.3%) | $9.15 (117.9%) |
| 2023 | $15.1b (-23.6%) | $3.7b (-37.7%) | $2.7b (-55.6%) | 24.7% (-18.4%) | $5.86 (-36.0%) |
| 2024 | $15.9b (5.1%) | $2.9b (-22.8%) | $3.0b (11.0%) | 18.2% (-26.6%) | $4.58 (-21.8%) |
| 2025 | $16.8b (5.4%) | $2.6b (-8.6%) | $3.1b (5.5%) | 15.7% (-13.3%) | $4.18 (-8.7%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.