Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
806.85 USD1,396.25 USD1,885.55 USD
-85.46%
1,396.25 USDCurrent price is 85.5% below the base model value.
F
US
FANG.US · Diamondback Energy, Inc.
US · US
Latest price203.06 USD
30D-6.16%
Vs. base value+84.7%
Research summary
FANG.US latest organized financial period shows revenue grew +35.79% YoY and net income declined -50.15% YoY. Current price is about 203 USD, while the model base case is about 110 USD; the current price sits +84.7% 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
Revenue15B USD
Net income2B USD
Free cash flow9B USD
Operating cash flow9B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:21
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price203.06 USD
Base value109.94 USD
Vs. base+84.7%
Price date2026/04/29
117.62 USD109.94 USD137.85 USD
+84.7%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
117.62 USD109.94 USD137.85 USD
+84.7%
109.94 USDCurrent price is 84.7% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth-9.6%
Current price implies roughly -9.6% annualized FCF growth.
-9.6%Current price implies roughly -9.6% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
103.09 USD103.09 USD103.09 USD
+96.97%
103.09 USDCurrent price is 97% above the base model value.
Updated: 2026/04/29 15:21
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 | 15B USD | 2B USD | - | 9B USD | 5.73 | - |
| 2024/12/31 | Annual | 11B USD | 3B USD | - | 6B USD | 15.53 | - |
| 2023/12/31 | Annual | 8B USD | 3B USD | - | 6B USD | 17.34 | - |
| 2022/12/31 | Annual | 10B USD | 4B USD | - | 6B USD | 24.61 | - |
| 2021/12/31 | Annual | 7B USD | 2B USD | - | 4B USD | 12.3 | - |
Ad placement