Diamondback Energy, Inc. (FANG)

Basic

  • Market Cap

    $27.54B

  • EV

    $33.88B

  • Shares Out

    178.98M

  • Revenue

    $7,744M

  • Employees

    972

Margins

  • Gross

    85.61%

  • EBITDA

    78.37%

  • Operating

    57.17%

  • Pre-Tax

    55.04%

  • Net

    41.19%

  • FCF

    12.99%

Returns (5Yr Avg)

  • ROA

    6.99%

  • ROE

    4.58%

  • ROCE

    11.93%

  • ROIC

    9.1%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    $185.47

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    $43.09

  • Earnings (Dil)

    $17.61

  • FCF

    $5.6

  • Book Value

    $91.04

Growth (CAGR)

  • Rev 3Yr

    37.3%

  • Rev 5Yr

    33.16%

  • Rev 10Yr

    47.59%

  • Dil EPS 3Yr

    -13.1%

  • Dil EPS 5Yr

    21.74%

  • Dil EPS 10Yr

    36.65%

  • Rev Fwd 2Yr

    -2.02%

  • EBITDA Fwd 2Yr

    -1.12%

  • EPS Fwd 2Yr

    -5.97%

  • EPS LT Growth Est

    3%

Dividends

  • Yield

    —

  • Payout

    45.37%

  • DPS

    $7.99

  • DPS Growth 3Yr

    74.64%

  • DPS Growth 5Yr

    84.38%

  • DPS Growth 10Yr

    —

  • DPS Growth Fwd 2Yr

    -18.93%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Total Revenues

2,164.0

3,951.0

2,756.0

6,398.0

9,083.0

7,744.0

Total Revenues % Chg.

81.4%

82.6%

-30.2%

132.1%

42.0%

-14.7%

Cost of Goods Sold, Total

436.0

917.0

760.0

777.0

910.0

1,114.0

Gross Profit

1,728.0

3,034.0

1,996.0

5,621.0

8,173.0

6,630.0

Selling General & Admin Expenses, Total

65.0

104.0

88.0

146.0

144.0

146.0

Depreciation & Amortization

623.0

1,454.0

1,311.0

1,275.0

1,344.0

1,642.0

Other Operating Expenses

-108.0

142.0

84.0

1,099.0

691.0

415.0

Other Operating Expenses, Total

580.0

1,700.0

1,483.0

2,520.0

2,179.0

2,203.0

Operating Income

1,148.0

1,334.0

513.0

3,101.0

5,994.0

4,427.0

Interest Expense, Total

-88.0

-130.0

-250.0

-70.0

-218.0

-233.0

Interest And Investment Income

1.0

1.0

4.0

1.0

1.0

1.0

Net Interest Expenses

-87.0

-129.0

-246.0

-69.0

-217.0

-232.0

Income (Loss) On Equity Invest.

—

-6.0

-10.0

15.0

77.0

60.0

Other Non Operating Income (Expenses)

89.0

9.0

-7.0

-10.0

-5.0

-21.0

EBT, Excl. Unusual Items

1,150.0

1,208.0

250.0

3,037.0

5,849.0

4,234.0

Merger & Related Restructuring Charges

-36.0

—

—

-78.0

-14.0

-14.0

Gain (Loss) On Sale Of Investments

-1.0

—

—

23.0

—

88.0

Gain (Loss) On Sale Of Assets

—

—

—

—

—

-2.0

Asset Writedown

—

-790.0

-6,021.0

—

—

—

Other Unusual Items

—

-56.0

-5.0

-75.0

-99.0

-44.0

EBT, Incl. Unusual Items

1,113.0

362.0

-5,776.0

2,907.0

5,736.0

4,262.0

Income Tax Expense

168.0

47.0

-1,104.0

631.0

1,174.0

909.0

Earnings From Continuing Operations

945.0

315.0

-4,672.0

2,276.0

4,562.0

3,353.0

Minority Interest

-99.0

-75.0

155.0

-94.0

-176.0

-163.0

Net Income

846.0

240.0

-4,517.0

2,182.0

4,386.0

3,190.0

Preferred Dividend and Other Adjustments

—

—

2.0

20.0

42.0

25.0

Net Income to Common Incl Extra Items

846.0

240.0

-4,519.0

2,162.0

4,344.0

3,165.0

Net Income to Common Excl. Extra Items

846.0

240.0

-4,519.0

2,162.0

4,344.0

3,165.0

Total Shares Outstanding

164.3

159.0

158.1

177.6

179.8

178.8

Weighted Avg. Shares Outstanding

104.6

163.5

158.0

176.6

176.5

179.7

Weighted Avg. Shares Outstanding Dil

104.9

163.8

158.0

176.6

176.5

179.7

EPS

8.1

1.5

-28.6

12.2

24.6

17.6

EPS Diluted

8.1

1.5

-28.6

12.2

24.6

17.6

EBITDA

1,773.0

2,788.0

1,824.0

4,376.0

7,338.0

6,069.0