Devon Energy Corporation (DVN)

Basic

  • Market Cap

    $29.25B

  • EV

    $35.74B

  • Shares Out

    640.7M

  • Revenue

    $16.02B

  • Employees

    1,800

Margins

  • Gross

    57.05%

  • EBITDA

    55.11%

  • Operating

    39.56%

  • Pre-Tax

    38.31%

  • Net

    29.83%

  • FCF

    6.62%

Returns (5Yr Avg)

  • ROA

    8.07%

  • ROE

    13.02%

  • ROCE

    14.99%

  • ROIC

    12.03%

Valuation (TTM)

  • P/E

    6.23

  • P/B

    2.66

  • EV/Sales

    2.23

  • EV/EBITDA

    4.05

  • EV/FCF

    -105.7

  • EV/Gross Profit

    3.91

Valuation (NTM)

  • Price Target

    $60.37

  • P/E

    7.43

  • EV/Sales

    2.34

  • EV/EBITDA

    4.45

  • EV/FCF

    9.99

Per Share

  • Rev

    $24.86

  • Earnings (Dil)

    $7.33

  • FCF

    $1.64

  • Book Value

    $17.19

Growth (CAGR)

  • Rev 3Yr

    45.55%

  • Rev 5Yr

    15.21%

  • Rev 10Yr

    5.17%

  • Dil EPS 3Yr

    7.72%

  • Dil EPS 5Yr

    38.66%

  • Dil EPS 10Yr

    5.44%

  • Rev Fwd 2Yr

    -10.32%

  • EBITDA Fwd 2Yr

    -6.99%

  • EPS Fwd 2Yr

    -11.2%

  • EPS LT Growth Est

    -1.5%

Dividends

  • Yield

    7.6%

  • Payout

    61.27%

  • DPS

    $4.51

  • DPS Growth 3Yr

    128.1%

  • DPS Growth 5Yr

    76.95%

  • DPS Growth 10Yr

    18.59%

  • DPS Growth Fwd 2Yr

    11.53%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM

Impairment of Oil, Gas & Mineral Properties

204.0

18.0

4.0

12.0

7.0

Total Revenues

8,439.0

6,674.0

4,673.0

13,117.0

18,873.0

16,023.0

Total Revenues % Chg.

33.1%

-20.9%

-30.0%

180.7%

43.9%

-9.2%

Cost of Goods Sold, Total

5,474.0

4,009.0

3,136.0

5,703.0

7,544.0

6,882.0

Gross Profit

2,965.0

2,665.0

1,537.0

7,414.0

11,329.0

9,141.0

Selling General & Admin Expenses, Total

574.0

475.0

338.0

391.0

395.0

415.0

Exploration / Drilling Costs, Total

33.0

40.0

15.0

10.0

17.0

18.0

Depreciation & Amortization

1,228.0

1,497.0

1,300.0

2,158.0

2,223.0

2,459.0

Impairment of Oil, Gas & Mineral Properties

204.0

18.0

4.0

12.0

12.0

Other Operating Expenses

-464.0

458.0

-189.0

1,534.0

662.0

-102.0

Other Operating Expenses, Total

1,575.0

2,488.0

1,464.0

4,097.0

3,309.0

2,802.0

Operating Income

1,390.0

177.0

73.0

3,317.0

8,020.0

6,339.0

Interest Expense, Total

-287.0

-260.0

-259.0

-388.0

-370.0

-374.0

Interest And Investment Income

32.0

33.0

12.0

2.0

38.0

67.0

Net Interest Expenses

-255.0

-227.0

-247.0

-386.0

-332.0

-307.0

Currency Exchange Gains (Loss)

Other Non Operating Income (Expenses)

-13.0

-23.0

-23.0

27.0

23.0

17.0

EBT, Excl. Unusual Items

1,122.0

-73.0

-197.0

2,958.0

7,711.0

6,049.0

Restructuring Charges

-97.0

-84.0

Merger & Related Restructuring Charges

-49.0

-258.0

Impairment of Goodwill

Gain (Loss) On Sale Of Assets

278.0

48.0

1.0

168.0

44.0

70.0

Asset Writedown

-47.0

-2,845.0

Other Unusual Items

-312.0

30.0

20.0

20.0

EBT, Incl. Unusual Items

944.0

-109.0

-3,090.0

2,898.0

7,775.0

6,139.0

Income Tax Expense

230.0

-30.0

-547.0

65.0

1,738.0

1,334.0

Earnings From Continuing Operations

714.0

-79.0

-2,543.0

2,833.0

6,037.0

4,805.0

Earnings Of Discontinued Operations

2,510.0

-274.0

-128.0

Minority Interest

-160.0

-2.0

-9.0

-20.0

-22.0

-26.0

Net Income

3,064.0

-355.0

-2,680.0

2,813.0

6,015.0

4,779.0

Preferred Dividend and Other Adjustments

8.0

2.0

4.0

30.0

57.0

35.0

Net Income to Common Incl Extra Items

3,056.0

-357.0

-2,684.0

2,783.0

5,958.0

4,744.0

Net Income to Common Excl. Extra Items

546.0

-83.0

-2,556.0

2,783.0

5,958.0

4,744.0

Total Shares Outstanding

449.0

382.0

382.0

663.0

653.0

641.0

Weighted Avg. Shares Outstanding

494.0

401.0

377.0

663.0

651.0

644.5

Weighted Avg. Shares Outstanding Dil

497.0

401.0

377.0

665.0

653.0

646.5

EPS

6.2

-0.9

-7.1

4.2

9.2

7.4

EPS Diluted

6.1

-0.9

-7.1

4.2

9.1

7.3

EBITDA

2,848.0

1,692.0

1,373.0

5,507.0

10,280.0

8,831.0