Diamondback Energy, Inc.

Diamondback Energy, Inc.

FANGยทNASDAQ

$210.59

+4.0%
EnergyOil & Gas Exploration & Production

Diamondback Energy, Inc., an independent oil and natural gas company, focuses on the acquisition, development, exploration, and exploitation of unconventional and onshore oil and natural gas reserves in the Permian Basin in West Texas. It focuses on the development of the Spraberry and Wolfcamp formations of the Midland basin; and the Wolfcamp and Bone Spring formations of the Delaware basin, which are part of the Permian Basin in West Texas and New Mexico. As of December 31, 2021, the company's total acreage position was approximately 524,700 gross acres in the Permian Basin; and estimated proved oil and natural gas reserves were 1,788,991 thousand barrels of crude oil equivalent. It also held working interests in 5,289 gross producing wells, as well as royalty interests in 6,455 additional wells. In addition, the company owns mineral interests approximately 930,871 gross acres and 27,027 net royalty acres in the Permian Basin and Eagle Ford Shale; and owns, operates, develops, and acquires midstream infrastructure assets, including 866 miles of crude oil gathering pipelines, natural gas gathering pipelines, and an integrated water system in the Midland and Delaware Basins of the Permian Basin. Diamondback Energy, Inc. was founded in 2007 and is headquartered in Midland, Texas.

At a Glance

Live Snapshot
Market Cap$59.24B
EPS5.7300
P/E Ratio36.75
Earnings Date08/03/2026
Diamondback Energy, Inc.

Diamondback Energy, Inc. Fair Value Envelope

FANG ยท NASDAQ

Our analysis suggests that FANG has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $210.59, this represents a potential HIDDEN relative to our calculated worth for Diamondback Energy, Inc..

Intrinsic Value
Current Price: $210.59

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$73,223.2B
+ Cash & Equivalents$106.0M
Firm Value$73,223.3B
- Debt$14.5B
Equity Value$73,208.8B
/ Shares Outstanding290,746,444B
DCF Value$251.8K
UNDERVALUED BY 119467%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$17.5B
$35.0B
$70.1B
$140.1B
$280.3B
$560.5B
$1,121.0B
$2,242.0B
$4,484.1B
$8,968.2B
Maintenance CapEx
-$1.4B
-$2.8B
-$5.6B
-$11.3B
-$22.5B
-$45.1B
-$90.2B
-$180.4B
-$360.8B
-$721.5B
Owner Earnings
$16.1B
$32.2B
$64.4B
$128.9B
$257.7B
$515.4B
$1,030.8B
$2,061.7B
$4,123.3B
$8,246.7B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$14.9B
$27.6B
$51.1B
$94.7B
$175.4B
$324.8B
$601.5B
$1,113.9B
$2,062.7B
$3,819.8B
Terminal Value represents 88.7% of Enterprise Value