What Is DVN Fair Value?
Devon Energy (DVN) fair value estimate using multiple valuation models, updated daily.
As of August 29, 2026, Devon Energy (DVN) has a composite fair value estimate of $52.82 based on four valuation models: DCF (35% weight), Graham Number (25% weight), PEG (25% weight), and DDM (15% weight). The current market price is $47.35, suggesting the stock is fair value by 11.5%.
Data as of August 29, 2026 (today)
Composite Fair Value
Fair Value4 of 4 models$52.82
vs. current price of $47.35(+11.5%)
How Is DVN Fair Value Calculated?
Four independent models estimate what DVN is worth. Each uses different inputs and assumptions. The composite blends them by weight.
DVN Intrinsic Value
Forward-looking models based on future cash flows
DCF (Discounted Cash Flow)
35% weightEstimates how much cash the company will generate over the next 10 years, then calculates what all that future cash is worth in today's dollars. Includes a 15% safety cushion. Try the standalone DCF calculator →
$42.74
-9.7%Fair Value
Inputs used
DDM (Dividend Discount Model)
15% weightIf a company pays you dividends, this model asks: how much are all those future dividend payments worth today? Only works for stocks that pay dividends. Try the intrinsic value calculator →
$30.48
-35.6%Overvalued
Inputs used
DVN Fair Value
Current fundamentals: earnings, assets, and growth rate
Graham Number (Value Investing)
25% weightCreated by legendary investor Benjamin Graham. It looks at two things: how much the company earns (EPS) and what its assets are worth (Book Value), then calculates the maximum price a careful investor should pay. Try the fair value calculator →
$67.23
+42.0%Undervalued
Inputs used
PEG (Price/Earnings to Growth)
25% weightChecks if you're paying a fair price for the company's growth. A fast-growing company deserves a higher price than a slow one. This model finds the right price based on how fast earnings are growing.
$55.34
+16.9%Undervalued
Inputs used
What If You Change the Assumptions?
Drag the sliders to test different scenarios. Tap the ? buttons to learn what each input means.
Your DCF Fair Value
Current price $47.35 is 9.7% above this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $2.08B | $1.96B |
| Year 2 | $2.18B | $1.93B |
| Year 3 | $2.29B | $1.91B |
| Year 4 | $2.41B | $1.89B |
| Year 5 | $2.53B | $1.87B |
| Year 6 | $2.66B | $1.84B |
| Year 7 | $2.79B | $1.82B |
| Year 8 | $2.93B | $1.80B |
| Year 9 | $3.07B | $1.78B |
| Year 10 | $3.23B | $1.76B |
| Terminal Value | $87.66B | $47.70B |
What Are DVN's Key Financial Metrics?
Earnings & Growth
Current Price
$47.35
EPS (TTM)
$4.62
Forward P/E
8.7
Profit Margin
17.5%
Cash & Balance Sheet
Free Cash Flow
782.6M
EBITDA
8.9B
Book Value
$36.31
Total Debt
11.9B
What Do Analysts Say About DVN?
Low
$44.00
Average
$59.46
High
$68.00
Upside
+25.6%
DVN Fair Value FAQ
What is the fair value of DVN?
Based on our composite model (DCF 35%, Graham 25%, PEG 25%, DDM 15%), DVN's estimated fair value is $52.82. The stock is currently trading at $47.35, which makes it fair value by our analysis.
How is DVN's fair value calculated?
We use four valuation methods: Discounted Cash Flow (DCF), Graham Number, PEG-based Fair Value, and Dividend Discount Model (for dividend-paying stocks). The composite score weights DCF at 35%, Graham and PEG at 25% each, and DDM at 15%. When a model can't be applied, its weight is redistributed proportionally.
Is DVN overvalued or undervalued?
Based on our analysis, DVN is fair value. The current price of $47.35 is 11.5% below our estimated fair value of $52.82.
What do Wall Street analysts say about DVN?
26 analysts cover Devon Energy with a consensus rating of "Strong Buy." The average price target is $59.46, ranging from $44.00 to $68.00. This implies 25.6% upside from the current price.