|
EOG Resources, Inc. (EOG) DCF Valuation
US | Energy | Oil & Gas Exploration & Production | NYSE
|
- ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
- ✓ Professional Design: Trusted, Industry-Standard Templates
- ✓ Pre-Built For Quick And Efficient Use
- ✓ No Expertise Is Needed; Easy To Follow
EOG Resources, Inc. (EOG) Bundle
Enhance your investment strategies with the EOG Resources, Inc. (EOG) DCF Calculator! Dive into authentic financial data for EOG, adjust growth predictions and expenses, and instantly observe how these modifications affect the intrinsic value of EOG.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9,873.2 | 19,669.0 | 29,492.0 | 23,273.0 | 23,378.0 | 30,889.4 | 40,814.2 | 53,927.9 | 71,255.1 | 94,149.5 |
| Revenue Growth, % | 0 | 99.22 | 49.94 | -21.09 | 0.45117 | 32.13 | 32.13 | 32.13 | 32.13 | 32.13 |
| EBITDA | 3,868.5 | 10,143.0 | 13,873.0 | 13,455.0 | 12,464.0 | 15,377.9 | 20,318.9 | 26,847.4 | 35,473.5 | 46,871.2 |
| EBITDA, % | 39.18 | 51.57 | 47.04 | 57.81 | 53.32 | 49.78 | 49.78 | 49.78 | 49.78 | 49.78 |
| Depreciation | 3,885.6 | 4,032.0 | 3,793.0 | 3,618.0 | 4,108.0 | 6,538.2 | 8,639.0 | 11,414.7 | 15,082.3 | 19,928.3 |
| Depreciation, % | 39.35 | 20.5 | 12.86 | 15.55 | 17.57 | 21.17 | 21.17 | 21.17 | 21.17 | 21.17 |
| EBIT | -17.1 | 6,111.0 | 10,080.0 | 9,837.0 | 8,356.0 | 8,839.7 | 11,679.9 | 15,432.6 | 20,391.2 | 26,942.9 |
| EBIT, % | -0.17307 | 31.07 | 34.18 | 42.27 | 35.74 | 28.62 | 28.62 | 28.62 | 28.62 | 28.62 |
| Total Cash | 3,328.9 | 5,209.0 | 5,972.0 | 5,278.0 | 7,092.0 | 8,245.3 | 10,894.5 | 14,394.9 | 19,020.0 | 25,131.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 1,545.3 | 2,335.0 | 2,871.0 | 2,716.0 | 2,650.0 | 3,723.0 | 4,919.2 | 6,499.7 | 8,588.1 | 11,347.5 |
| Account Receivables, % | 15.65 | 11.87 | 9.73 | 11.67 | 11.34 | 12.05 | 12.05 | 12.05 | 12.05 | 12.05 |
| Inventories | 629.4 | 584.0 | 1,058.0 | 1,275.0 | 985.0 | 1,397.6 | 1,846.7 | 2,440.0 | 3,224.0 | 4,259.9 |
| Inventories, % | 6.37 | 2.97 | 3.59 | 5.48 | 4.21 | 4.52 | 4.52 | 4.52 | 4.52 | 4.52 |
| Accounts Payable | 1,475.2 | 2,242.0 | 2,532.0 | 2,437.0 | 2,464.0 | 3,455.7 | 4,566.1 | 6,033.1 | 7,971.6 | 10,532.9 |
| Accounts Payable, % | 14.94 | 11.4 | 8.59 | 10.47 | 10.54 | 11.19 | 11.19 | 11.19 | 11.19 | 11.19 |
| Capital Expenditure | -3,464.7 | -3,850.0 | -1,014.0 | -6,185.0 | -5,353.0 | -6,646.0 | -8,781.4 | -11,602.9 | -15,330.9 | -20,256.7 |
| Capital Expenditure, % | -35.09 | -19.57 | -3.44 | -26.58 | -22.9 | -21.52 | -21.52 | -21.52 | -21.52 | -21.52 |
| Tax Rate, % | 22.09 | 22.09 | 22.09 | 22.09 | 22.09 | 22.09 | 22.09 | 22.09 | 22.09 | 22.09 |
| EBITAT | -14.0 | 4,803.9 | 7,899.3 | 7,710.0 | 6,510.5 | 6,984.6 | 9,228.8 | 12,194.0 | 16,112.0 | 21,288.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -292.5 | 5,008.4 | 9,958.3 | 4,986.0 | 5,648.5 | 6,382.9 | 8,551.5 | 11,299.1 | 14,929.5 | 19,726.3 |
| WACC, % | 9.64 | 9.63 | 9.63 | 9.63 | 9.63 | 9.63 | 9.63 | 9.63 | 9.63 | 9.63 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 44,306.2 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 20,121 | |||||||||
| Terminal Value | 263,744 | |||||||||
| Present Terminal Value | 166,555 | |||||||||
| Enterprise Value | 210,861 | |||||||||
| Net Debt | -2,025 | |||||||||
| Equity Value | 212,886 | |||||||||
| Diluted Shares Outstanding, MM | 569 | |||||||||
| Equity Value Per Share | 374.14 |
What You Will Get
- Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real EOG financials.
- Real-World Data: Historical data and forward-looking estimates (as indicated in the yellow cells).
- Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
- Automatic Calculations: Instantly observe how your inputs affect EOG’s valuation.
- Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
- User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.
Key Features
- 🔍 Real-Life EOG Financials: Pre-filled historical and projected data for EOG Resources, Inc. (EOG).
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate EOG’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize EOG’s valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered EOG Resources, Inc. (EOG) data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for EOG Resources, Inc. (EOG)’s intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose This Calculator for EOG Resources, Inc. (EOG)?
- All-in-One Solution: Combines DCF, WACC, and key financial ratio analyses tailored for EOG.
- Flexible Assumptions: Modify yellow-highlighted cells to explore different financial scenarios for EOG.
- In-Depth Analysis: Automatically computes EOG’s intrinsic value and Net Present Value.
- Data-Rich Environment: Historical and projected data provide reliable starting points for analysis.
- Expert-Level Output: Perfect for financial analysts, investors, and consultants focusing on EOG.
Who Should Use This Product?
- Investors: Evaluate EOG Resources’ valuation before making stock transactions.
- CFOs and Financial Analysts: Enhance valuation methodologies and assess financial forecasts.
- Startup Founders: Understand the valuation strategies of established companies like EOG Resources.
- Consultants: Create detailed valuation reports for your clients based on EOG Resources.
- Students and Educators: Utilize real-time data to learn and teach valuation practices.
What the Template Contains
- Comprehensive DCF Model: Editable template with detailed valuation calculations tailored for EOG Resources, Inc. (EOG).
- Real-World Data: EOG's historical and projected financials preloaded for in-depth analysis.
- Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights into EOG's performance.
- Key Ratios: Integrated analysis for profitability, efficiency, and leverage specific to EOG.
- Dashboard with Visual Outputs: Charts and tables presenting clear, actionable results for EOG Resources, Inc. (EOG).
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.