In discounted cash flow (DCF) valuation techniques the value of the stock is estimated based upon present value of some measure of cash flow. Free cash flow to equity (FCFE) is generally described as cash flows available to the equity holder after payments to debt holders and after allowing for expenditures to maintain the company asset base.
Paying user area
Try for free
Devon Energy Corp. pages available for free this week:
- Common-Size Balance Sheet: Assets
- Analysis of Solvency Ratios
- DuPont Analysis: Disaggregation of ROE, ROA, and Net Profit Margin
- Common Stock Valuation Ratios
- Enterprise Value (EV)
- Enterprise Value to EBITDA (EV/EBITDA)
- Enterprise Value to FCFF (EV/FCFF)
- Selected Financial Data since 2005
- Return on Equity (ROE) since 2005
- Return on Assets (ROA) since 2005
The data is hidden behind: . Unhide it.
Get full access to the entire website from $10.42/mo, or
get 1-month access to Devon Energy Corp. for $22.49.
This is a one-time payment. There is no automatic renewal.
We accept:
Intrinsic Stock Value (Valuation Summary)
Year | Value | FCFEt or Terminal value (TVt) | Calculation | Present value at |
---|---|---|---|---|
01 | FCFE0 | |||
1 | FCFE1 | = × (1 + ) | ||
2 | FCFE2 | = × (1 + ) | ||
3 | FCFE3 | = × (1 + ) | ||
4 | FCFE4 | = × (1 + ) | ||
5 | FCFE5 | = × (1 + ) | ||
5 | Terminal value (TV5) | = × (1 + ) ÷ ( – ) | ||
Intrinsic value of Devon Energy Corp. common stock | ||||
Intrinsic value of Devon Energy Corp. common stock (per share) | ||||
Current share price |
Based on: 10-K (reporting date: 2022-12-31).
Disclaimer!
Valuation is based on standard assumptions. There may exist specific factors relevant to stock value and omitted here. In such a case, the real stock value may differ significantly form the estimated. If you want to use the estimated intrinsic stock value in investment decision making process, do so at your own risk.
Required Rate of Return (r)
Assumptions | ||
Rate of return on LT Treasury Composite1 | RF | |
Expected rate of return on market portfolio2 | E(RM) | |
Systematic risk of Devon Energy Corp. common stock | βDVN | |
Required rate of return on Devon Energy Corp. common stock3 | rDVN |
1 Unweighted average of bid yields on all outstanding fixed-coupon U.S. Treasury bonds neither due or callable in less than 10 years (risk-free rate of return proxy).
3 rDVN = RF + βDVN [E(RM) – RF]
= + [ – ]
=
FCFE Growth Rate (g)
Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).
2022 Calculations
1 Retention rate = (Net earnings (loss) attributable to Devon – Common stock dividends) ÷ Net earnings (loss) attributable to Devon
= ( – ) ÷
=
2 Profit margin = 100 × Net earnings (loss) attributable to Devon ÷ Revenues
= 100 × ÷
=
3 Asset turnover = Revenues ÷ Total assets
= ÷
=
4 Financial leverage = Total assets ÷ Stockholders’ equity attributable to Devon
= ÷
=
5 g = Retention rate × Profit margin × Asset turnover × Financial leverage
= × × ×
=
FCFE growth rate (g) implied by single-stage model
g = 100 × (Equity market value0 × r – FCFE0) ÷ (Equity market value0 + FCFE0)
= 100 × ( × – ) ÷ ( + )
=
where:
Equity market value0 = current market value of Devon Energy Corp. common stock (US$ in millions)
FCFE0 = the last year Devon Energy Corp. free cash flow to equity (US$ in millions)
r = required rate of return on Devon Energy Corp. common stock
Year | Value | gt |
---|---|---|
1 | g1 | |
2 | g2 | |
3 | g3 | |
4 | g4 | |
5 and thereafter | g5 |
where:
g1 is implied by PRAT model
g5 is implied by single-stage model
g2, g3 and g4 are calculated using linear interpoltion between g1 and g5
Calculations
g2 = g1 + (g5 – g1) × (2 – 1) ÷ (5 – 1)
= + ( – ) × (2 – 1) ÷ (5 – 1)
=
g3 = g1 + (g5 – g1) × (3 – 1) ÷ (5 – 1)
= + ( – ) × (3 – 1) ÷ (5 – 1)
=
g4 = g1 + (g5 – g1) × (4 – 1) ÷ (5 – 1)
= + ( – ) × (4 – 1) ÷ (5 – 1)
=