Diamondback Energy, Inc. logo FANG - Diamondback Energy, Inc.

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
1
BUY 46
HOLD 6
SELL 0
STRONG
SELL
0
| PRICE TARGET: $234.21 DETAILS
HIGH: $255.00
LOW: $206.00
MEDIAN: $238.50
CONSENSUS: $234.21
UPSIDE: 14.37%
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 396.8% above fair value
Current Price $204.79
Bear Case $0.00 100.0% downside ($0.00 - $204.79) / $204.79 = -100.0% FCF $1675M × 8x
Fair Value $41.22 79.9% downside ($41.22 - $204.79) / $204.79 = -79.9% FCF $2392M × 11x
Bull Case $102.74 49.8% downside ($102.74 - $204.79) / $204.79 = -49.8% FCF $3110M × 14x

Adjust Assumptions

75.0$/bbl
11.0x

Key Value Driver

Oil price assumption ($75/bbl base case)

Implied Market Multiple 30.1x

Plain-Language Summary

At $75/bbl oil with a 11x EV/FCF multiple, intrinsic value is $41.22 per share. Range: $0.00 (bear) to $102.74 (bull).

Analyst Consensus (External Reference)

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

Average Target (53 analysts) $234.21
Analyst Range $206.00 – $255.00
Divergence from AlphaVal 82%

Warnings

⚠ If oil drops to $60/barrel, the stock could fall -100%. 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 $234.21 (from 53 analysts). Our estimate is 82% 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