Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
338.07 USD431.41 USD521.56 USD
-68.16%
431.41 USDCurrent price is 68.2% below the base model value.
E
US
EOG.US · EOG RESOURCES INC
US · US
Latest price137.38 USD
30D-1.49%
Vs. base value+0.9%
Research summary
EOG.US latest organized financial period shows revenue declined -4.5% YoY and net income declined -22.22% YoY. Current price is about 137 USD, while the model base case is about 136 USD; the current price sits +0.9% versus the base case. No structured non-recurring items are identified, so valuation defaults to reported figures. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue23B USD
Net income5B USD
Free cash flow10B USD
Operating cash flow10B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:27
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price137.38 USD
Base value136.22 USD
Vs. base+0.9%
Price date2026/04/29
145.74 USD136.22 USD170.80 USD
+0.85%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
145.74 USD136.22 USD170.80 USD
+0.85%
136.22 USDCurrent price is close to the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth-8.2%
Current price implies roughly -8.2% annualized FCF growth.
-8.2%Current price implies roughly -8.2% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
128.97 USD128.97 USD128.97 USD
+6.52%
128.97 USDCurrent price is close to the base model value.
Updated: 2026/04/29 15:27
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
No structured non-recurring items identified. Valuation currently defaults to reported figures and does not claim one-time gains have been removed.
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 14
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/12/31 | Annual | 23B USD | 5B USD | - | 10B USD | 9.12 | - |
| 2024/12/31 | Annual | 24B USD | 6B USD | - | 12B USD | 11.25 | - |
| 2023/12/31 | Annual | 24B USD | 8B USD | - | 11B USD | 13 | - |
| 2022/12/31 | Annual | 26B USD | 8B USD | - | 11B USD | 13.22 | - |
| 2021/12/31 | Annual | 19B USD | 5B USD | - | 9B USD | 7.99 | - |
Ad placement