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: $159.85 DETAILS
HIGH: $193.00
LOW: $134.00
MEDIAN: $157.00
CONSENSUS: $159.85
UPSIDE: 10.27%
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 92.5% above fair value
Current Price $144.96
Bear Case $33.72 76.7% downside ($33.72 - $144.96) / $144.96 = -76.7% FCF $2871M × 8x
Fair Value $75.30 48.1% downside ($75.30 - $144.96) / $144.96 = -48.1% FCF $4102M × 11x
Bull Case $130.75 9.8% downside ($130.75 - $144.96) / $144.96 = -9.8% FCF $5332M × 14x

Adjust Assumptions

75.0$/bbl
11.0x

Key Value Driver

Oil price assumption ($75/bbl base case)

Implied Market Multiple 20.0x

Plain-Language Summary

At $75/bbl oil with a 11x EV/FCF multiple, intrinsic value is $75.30 per share. Range: $33.72 (bear) to $130.75 (bull).

Analyst Consensus (External Reference)

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

Average Target (66 analysts) $159.85
Analyst Range $134.00 – $193.00
Divergence from AlphaVal 53%

Warnings

If oil drops to $60/barrel, the stock could fall -77%. Check whether the company can survive at low prices and still pay its dividend.
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.
Wall Street's average price target is $159.85 (from 66 analysts). Our estimate is 53% 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