EOG Resources, Inc. logo EOG - EOG Resources, Inc.

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
1
BUY 38
HOLD 27
SELL 0
STRONG
SELL
0
| PRICE TARGET: $164.07 DETAILS
HIGH: $193.00
LOW: $138.00
MEDIAN: $158.50
CONSENSUS: $164.07
UPSIDE: 3.84%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Oil & Gas E&P 85% confidence

Primary model: FCF at Price Deck × Multiple

Valuation Signal Overvalued Strong
Trading 137.9% above fair value
Current Price $158.01
Bear Case $29.12 81.6% downside ($29.12 - $158.01) / $158.01 = -81.6% FCF $2536M × 8x
Fair Value $66.41 58.0% downside ($66.41 - $158.01) / $158.01 = -58.0% FCF $3622M × 11x
Bull Case $116.13 26.5% downside ($116.13 - $158.01) / $158.01 = -26.5% FCF $4709M × 14x

Adjust Assumptions

75.0$/bbl
11.0x

Key Value Driver

Oil price assumption ($75/bbl base case)

Implied Market Multiple 24.3x

Plain-Language Summary

At $75/bbl oil with a 11x EV/FCF multiple, intrinsic value is $66.41 per share. Range: $29.12 (bear) to $116.13 (bull).

Analyst Consensus (External Reference)

Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.

Average Target (66 analysts) $164.07
Analyst Range $138.00 – $193.00
Divergence from AlphaVal 60%

Warnings

⚠ If oil drops to $60/barrel, the stock could fall -82%. Check whether the company can survive at low prices and still pay its dividend.
ℹ Where you think oil prices will settle long-term drives over 80% of this valuation. The biggest risk isn't the company itself — it's getting the commodity price wrong.
ℹ Wall Street's average price target is $164.07 (from 66 analysts). Our estimate is 60% below the consensus -- consider that gap carefully.

Key Risks

  • Growth DCF inappropriate — commodity volumes do not compound
  • Geopolitical premiums are real but historically temporary
  • Reserve replacement ratio below 100% for 3 years is existential