Valuation models
price $165.54 · as of Nov 2, 2026
DCF · Perpetuity growth · 5yused208.27 – 362.28264.8537% undervaluedDCF · Perpetuity growth · 10y179.03 – 304.40225.1526% undervaluedDCF · EBITDA exit · 5y172.43 – 187.78179.908% undervaluedDCF · EBITDA exit · 10y155.86 – 180.54167.631% undervaluedP/E · peers125.15 – 232.33143.6615% overvaluedP/E · own history128.76 – 197.01140.3618% overvaluedPEG—263.9837% undervaluedEV/EBITDA · peers99.35 – 196.59122.2235% overvaluedEV/Revenue · peers102.77 – 172.28114.0045% overvaluedEarnings power value5.08 – 13.258.261904% overvaluedDividend discount95.57 – 274.23151.369% overvaluedWall St. consensus target—160.003% aboveCost of capital (WACC)—6.78%—
DCF · Perpetuity growth · 5y leads for a cyclical company — positive operating income and three years of positive free cash flow. How the headline model is chosen.
Model value · DCF · Perpetuity growth · 5y
264.85
EOG Resources closed at $165.54 — undervalued by 37% vs model.
208.27the model's range362.28
DCF · Perpetuity growth · 5y leads for a cyclical company — positive operating income and three years of positive free cash flow. From a five-year discounted cash flow.
Other models
8.26 – 263.98
Wall St. target
160.00 3% above
Below model, 1y
25 of 30 days
How it is valued
Valued asCyclical
Revenue declining (~-1% recent)High profitability (22% net margin)Pays dividendsHighly cyclical earnings
Model estimates for research reference only, not investment advice. Every model rests on assumptions that may not match what happens; how each model works is in the manual.