DEC - NYSE

DE

Diversified Energy Company PLC

DECยทNYSE

$14.06

-1.5%
EnergyOil & Gas Exploration & Production

Diversified Energy Company PLC operates as an independent owner and operator of producing natural gas and oil wells primarily in the Appalachian Basin of the United States. The company is involved in the production, marketing, and transportation of natural gas, natural gas liquids, crude oil, and condensates. Its assets consist of natural gas wells and gathering systems located in the states of Tennessee, Kentucky, Virginia, West Virginia, Ohio, Pennsylvania, Oklahoma, Texas, and Louisiana. The company was formerly known as Diversified Gas & Oil PLC and changed its name to Diversified Energy Company PLC in May 2021. Diversified Energy Company PLC was founded in 2001 and is headquartered in Birmingham, Alabama.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$1.02B
EPS4.6700
P/E Ratio3.01
Earnings Date07/29/2026
DE

Diversified Energy Company PLC Fair Value Envelope

DEC ยท NYSE

Our analysis suggests that DEC has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $14.06, this represents a potential HIDDEN relative to our calculated worth for Diversified Energy Company PLC.

HIDDEN
Intrinsic Value
Current Price: $14.06

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$4.4B
+ Cash & Equivalents$29.7M
Firm Value$4.4B
- Debt$236.6M
Equity Value$4.2B
/ Shares Outstanding77,845,901B
DCF Value$54
UNDERVALUED BY 283%

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
$443.2M
$422.7M
$403.2M
$384.6M
$366.9M
$350.0M
$333.8M
$318.4M
$303.7M
$289.7M
Maintenance CapEx
-$35.2M
-$33.6M
-$32.0M
-$30.6M
-$29.2M
-$27.8M
-$26.5M
-$25.3M
-$24.1M
-$23.0M
Owner Earnings
$408.0M
$389.1M
$371.2M
$354.1M
$337.7M
$322.1M
$307.3M
$293.1M
$279.6M
$266.7M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$377.7M
$333.6M
$294.7M
$260.2M
$229.9M
$203.0M
$179.3M
$158.4M
$139.9M
$123.5M
Terminal Value represents 47.7% of Enterprise Value

Related Guides

Blog Categories

Continue your DEC research with focused valuation guides.

DCF Modeling

Improve assumptions for intrinsic value accuracy.

Forecasting

Calibrate growth paths and terminal value behavior.

WACC

Refine discount-rate logic for valuation quality.

Cost of Capital

Match risk profile to expected return assumptions.

Research Paths

Pick your next lens
1

Snapshot

Start with context, operating signals, and key market metrics.

2

Value Model

Stress test fair value across bear, base, and bull assumptions.

3

Statements

Validate revenue quality, margins, and balance sheet durability.

4

Earnings Call

Read management commentary and compare it with reported outcomes.

5

Dividends

Check payout sustainability and long-term distribution behavior.

6

Analyst Expectations

Review consensus spread and where estimate risk is concentrated.