EOG - NYSE

EOG Resources, Inc.

EOG Resources, Inc.

EOGยทNYSE

$141.50

+2.1%
EnergyOil & Gas Exploration & Production

EOG Resources, Inc., together with its subsidiaries, explores for, develops, produces, and markets crude oil, and natural gas and natural gas liquids. Its principal producing areas are in New Mexico and Texas in the United States; and the Republic of Trinidad and Tobago. As of December 31, 2021, it had total estimated net proved reserves of 3,747 million barrels of oil equivalent, including 1,548 million barrels (MMBbl) of crude oil and condensate reserves; 829 MMBbl of natural gas liquid reserves; and 8,222 billion cubic feet of natural gas reserves. The company was formerly known as Enron Oil & Gas Company. EOG Resources, Inc. was incorporated in 1985 and is headquartered in Houston, Texas.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$75.37B
EPS9.1600
P/E Ratio11.37
Earnings Date08/06/2026
EOG Resources, Inc.

EOG Resources, Inc. Fair Value Envelope

EOG ยท NYSE

Our analysis suggests that EOG has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $141.5, this represents a potential HIDDEN relative to our calculated worth for EOG Resources, Inc..

HIDDEN
Intrinsic Value
Current Price: $141.5

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$16.4B
+ Cash & Equivalents$3.4B
Firm Value$19.8B
- Debt$8.4B
Equity Value$11.4B
/ Shares Outstanding548,005,493B
DCF Value$21
OVERVALUED BY 85%

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
$6.8B
$4.7B
$3.2B
$2.2B
$1.5B
$1.0B
$681.0M
$463.6M
$315.6M
$214.9M
Maintenance CapEx
-$832.6M
-$566.9M
-$385.9M
-$262.8M
-$178.9M
-$121.8M
-$82.9M
-$56.5M
-$38.4M
-$26.2M
Owner Earnings
$6.0B
$4.1B
$2.8B
$1.9B
$1.3B
$878.4M
$598.0M
$407.2M
$277.2M
$188.7M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$5.6B
$3.5B
$2.2B
$1.4B
$878.1M
$553.6M
$349.0M
$220.0M
$138.7M
$87.4M
Terminal Value represents 9.1% of Enterprise Value

Related Guides

Blog Categories

Continue your EOG 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.