Frontierby eninvs

Language: EN · RU

← Region

Devon Energy Corporation USD

Update

Re-runs extraction for each period with period-end year from max(2023, current year − 2) through the current year, oldest first (up to three reporting years). This can take a long time.

Delaware Basin–weighted independent E&P with multi-basin US oil and gas portfolio.

Sector: United States — oil & gas exploration & production

US_EP_DVN

No intraday sparkline from the default exchange feed; Yahoo or day change may still appear below when available.

No price chart.

Key metrics

Net debt (table and EV/EBITDA): |short-term borrowings| + |long-term borrowings| + |other financial liabilities| when extracted + |non-controlling interest| when extracted − |cash and equivalents|; amounts in millions of the reporting currency.

Market

Price
—
Market cap
—

Growth

Δ revenue y/y
-14.5%
Δ EBITDA y/y
-31.3%

Multiples

P/E (LTM)
—
P/B (FY)
—
EV/EBITDA (LTM)
—

Cash return

Dividend yield
—
FCF yield (LTM)
—

Liquidity

Daily turnover
—

Shares: sec_companyfacts/1090012

🔍 Sanity check — subtotal consistency (Level-1 + Level-2) OK: 0 / Warn: 11 / Err: 0 / Autofix applied: 0
Port of PHP subtotal-total + sign-flip detection logic
PeriodIssues
2023-09-30 Q3⚠Warn 1
2023-12-31 FY⚠Warn 1
2024-03-31 Q1⚠Warn 1
2024-06-30 Q2⚠Warn 1
2024-09-30 Q3⚠Warn 2
2024-12-31 FY⚠Warn 1
2025-03-31 Q1⚠Warn 1
2025-06-30 Q2⚠Warn 1
2025-09-30 Q3⚠Warn 1
2025-12-31 FY⚠Warn 1
2026-03-31 Q1⚠Warn 1
✓ All checks pass · ⚠ Has warnings (review) · ✗ Has errors (needs fix) · ✓* Autofix applied (see evidence)

Financial dynamics

Monetary columns are in B USD, one decimal; scale (K/M/B/T) keeps values readable. For the period (default) shows P&L and cash flow for that row’s reporting window: quarterly amounts when the feed uses quarter-duration facts (typical US 10-Q revenue and income), quarterly cash flows after stripping YTD where only cumulative tags exist, and an implied Q4 on 31 Dec FY rows (P&L: FY minus Q1–Q3; operating / investing cash flow: FY 12m minus 9M YTD to 30 Sep when sourced from SEC builder evidence) so they match 10-Q scale. Some issuers still use cumulative YTD minus the prior row in the same calendar year. As reported shows values stored on each row (e.g. full-year on FY). Balance sheet is always as reported. Source JSON may use millions etc.; conversion uses amounts_unit per row.

DatePeriodStatusRevenueB USDOperating profitB USDD&AB USDEBITDAB USDNet profitB USDOperating CFB USDCapex + M&AB USDAssetsB USDEquityB USDROE (annualized)Net debtB USDSource
2026-03-31Q1 2026 (3M)OK3.8
y/y -14.5%
0.2
y/y -74.3%
0.9
y/y -0.9%
1.1
y/y -31.3%
0.1
y/y -75.7%
1.7-1.032.5
y/y 5.2%
15.4
y/y 6.1%
3.1%7.7Link
2025-12-31FY 2025 (12M)OK4.1
y/y -6.4%
0.7
y/y -11.1%
0.9
y/y -8.3%
1.6
y/y -9.6%
0.6
y/y -12.1%
1.5-1.031.6
y/y 3.6%
15.5
y/y 7.1%
17.1%8.1Link
2025-09-30Q3 2025 (3M)OK4.3
y/y 7.6%
0.9
y/y -14.3%
0.9
y/y 10.7%
1.8
y/y -3.6%
0.7
y/y -15.4%
1.7-1.031.2
y/y 3.2%
15.3
y/y 7.5%
6.0%8.2Link
2025-06-30Q2 2025 (3M)OK4.3
y/y 9.4%
1.2
y/y 11.6%
0.9
y/y 19.0%
2.1
y/y 14.8%
0.9
y/y 6.5%
1.5-0.631.4
y/y 24.8%
15.1
y/y 20.0%
24.3%7.7Link
2025-03-31Q1 2025 (3M)OK4.5
y/y 23.8%
0.6
y/y -15.9%
0.9
y/y 26.3%
1.6
y/y 4.6%
0.5
y/y -17.1%
1.9-0.830.9
y/y 23.8%
14.5
y/y 19.5%
13.6%8.2Link
2024-12-31FY 2024 (12M)OK4.4
y/y —
0.8
y/y —
1.0
y/y —
1.8
y/y —
0.6
y/y —
1.7-1.030.5
y/y 24.5%
14.5
y/y 20.2%
20.1%8.6Link
2024-09-30Q3 2024 (3M)OK4.0
y/y 4.9%
1.1
y/y -0.7%
0.8
y/y 22.0%
1.9
y/y 7.8%
0.8
y/y -10.8%
1.7-4.330.3
y/y 24.8%
14.3
y/y 22.7%
8.1%8.3Link
2024-06-30Q2 2024 (3M)OK3.9
y/y —
1.0
y/y —
0.8
y/y —
1.8
y/y —
0.8
y/y —
1.5-1.025.2
y/y —
12.6
y/y —
27.3%5.5Link
2024-03-31Q1 2024 (3M)OK3.6
y/y —
0.8
y/y —
0.7
y/y —
1.5
y/y —
0.6
y/y —
1.7-0.925.0
y/y —
12.2
y/y —
19.7%5.5Link
2023-12-31FY 2023 (12M)OK—
y/y —
—
y/y —
—
y/y —
—
y/y —
—
y/y —
1.7—24.5
y/y —
12.1
y/y —
31.6%5.8Link
2023-09-30Q3 2023 (3M)OK3.8
y/y —
1.1
y/y —
0.7
y/y —
1.7
y/y —
0.9
y/y —
1.7-0.924.2
y/y —
11.6
y/y —
—6.0Link
Data quality No obvious scale, balance-sheet, or cash-flow sanity issues in the displayed periods.

Production & Reserves

Physical operating metrics — supplementary, not part of the financial statements

Oil and Gas E and P

Proved reserves
2 428 mln boe
2025
Reserve life (R/P)
7.9 yrs
reserves ÷ annual output
Annual production
306.60 mln boe
2025

Proved reserves

YearReserves, mln boe
20252 428
20242 155
20231 817
20221 815
20211 625
2020752
2019757
20184 759
20175 974

Production

YearProduction, mln boeper day
202675.80 *207 679
2025306.60840 000
2024269.00737 000
2023240.17658 000
2022222.65610 000
2021208.78572 000
2020121.55 *333 000
2019125.67344 304
2018195.28535 000

* historical figures with reconstructed scale · * partial year

EI1 ___NASDAQ_press_comm (NASDAQ / SEC filings)

Revenue & EBITDA

RevenueEBITDA

Quarterly values ($ mln)

01 0002 0003 0004 0002023 q32024 q12024 q22024 q32024 q42025 q12025 q22025 q32025 q42026 q1

Year-over-year change

-40%-20%0%20%2023 q32024 q12024 q22024 q32024 q42025 q12025 q22025 q32025 q42026 q1

Cash flow

Net debt / cash ($ mln)

02 0004 0006 0008 0002023 q42024 q12024 q22024 q32024 q42025 q12025 q22025 q32025 q42026 q1

EV/EBITDA — daily history

Current 5.6x · 3-year average 4.6x

EV/EBITDA3-year average

Commodity — production, reserves & revenue / cost mix

FY blocks below combine SEC XBRL tags (revenue & selected expense lines), plus production / reserves notes sourced to Form 10-K or company filings where cited.

Production and proved reserves in the FY blocks are keyed from supplemental 10-K tables after each filing is wired in. Automated SEC revenue/expense tags for the newest FY often appear before operational volumes and reserves for that same year.

Production & resources

Net production (Mboe/d)

Prod. CAGR (2 yr): +13.1%

841.1795.1749.0703.0657.0202320242025Net production (Mboe/d)

Proved reserves (MMboe)

Reserves CAGR (2 yr): +15.6% · Reserves life (R/P): 7.9 yr

24282275212219701817202320242025Proved reserves (MMboe)

Proved reserves & production rates by fiscal year

FY endCrude oil equivalent (net, Mboe/d)Proved reserves (net, MMboe)Proved developed (net, MMboe)Proved undeveloped (net, MMboe)
2025-12-31841.12,4281,844584
2024-12-317372,1551,715440
2023-12-316571,817——

Spot EBITDA forecast (next 12 months)

Model: apply spot-vs-LTM commodity price moves to LTM revenue mix (oil/gas/NGL). Purchased products scale with revenue; remaining cash expenses inflate (PPI proxy). Fair value: EBITDA at trailing ~3y average commodity prices, conservative used EBITDA (average of spot and 3y-avg when spot is higher), × 3y average EV/EBITDA − net debt.

Notes: Revenue mix derived from FY2025 10-K production volumes × realized sales prices (see Production & realized prices table below).
Spot 12M revenue
21 521 USDm
+27.5% vs LTM
Spot 12M EBITDA
10 570 USDm
+62.8% vs LTM
EV / Spot EBITDA
—
Show calculation
Line itemValue
1 · Reported baseline
LTM or latest FY revenue/EBITDA and revenue mix.
LTM revenue (last 4 quarters)16 874 USDm
LTM EBITDA (last 4 quarters)6 494 USDm
Baseline cash costs (revenue − EBITDA)10 380 USDm
Revenue mix: oil / gas / NGL / other79.3% / 7.5% / 13.2% / 0.0%
· Crude oil8 913 USDm (79.3% of implied)
· Natural gas843 USDm (7.5% of implied)
· NGLs1 481 USDm (13.2% of implied)
2 · Commodity prices
Spot move = last ÷ LTM average. 3y-avg-price EBITDA uses trailing ~3y mean ÷ LTM average.
Oil — spot & 3y avg vs LTMspot 95.96 · LTM avg 72.44 · 3y avg — → spot move +32.5%
Gas — spot & 3y avg vs LTMspot 3.15 · LTM avg 3.41 · 3y avg — → spot move -7.6%
NGL — spot & 3y avg vs LTMspot 5 862.50 · LTM avg 4 970.46 · 3y avg — → spot move +17.9%
3 · Cash cost model
Purchased products scale with revenue; other costs inflate.
Purchased products / revenue0.0%
PPI inflation multiplier (12m)1.055
→ Projected purchased cost (at spot revenue)0 USDm
→ Projected other cash cost (inflated)10 951 USDm
4 · Spot forward P&L
Headline spot cards use §4.
= Projected spot revenue21 521 USDm
= Spot EBITDA10 570 USDm
= EBITDA at 3y avg commodity prices6 078 USDm
5 · Valuation vs spot
Current EV vs spot EBITDA.
Enterprise value (current)—
EV ÷ Spot EBITDA—
6 · Fair value & upside
Conservative used EBITDA × 3y average EV/EBITDA → fair market cap.
EBITDA at 3y avg commodity prices6 078 USDm
= Conservative used EBITDA8 324 USDm
Fair market cap (3y avg EV/EBITDA × used EBITDA − net debt)—

Flow: baseline → commodity prices → expense model → spot P&L → fair value (used EBITDA × 3y avg EV/EBITDA − net debt). Hover for formulas.

2025-12-31 · FY

Production & proved reserves

FY2025 production and year-end 2025 proved reserves derived from SEC inline XBRL (SRT) ProvedDeveloped* tags; matches Note 21 / supplemental tables in Form 10-K.

Line itemAmount
Crude oil equivalent (net, Mboe/d)841.1
Proved reserves (net, MMboe)2,428
Proved developed (net, MMboe)1,844
Proved undeveloped (net, MMboe)584

Sources

Production volumes & average realized prices (FY)

Volumes and per-unit realized sales prices come from the issuer's latest Form 10-K production-and-pricing table. Implied product revenue = volume × price; mix shares feed the spot 12-month forecast above.

FY2025 10-K Items 1 and 2 Production / Average Sales Price 'Total' rows (dvn-20251231.htm).

ProductAnnual volumeAvg realized priceImplied revenue (USDm)Share of implied revenue
Crude oil142 MMBbls62.77 USD/bbl8,913.379.3%
Natural gas505,000 MMcf1.67 USD/Mcf843.47.5%
NGLs81 MMBbls18.28 USD/bbl1,480.713.2%
Total (implied product revenue)11,237.4100.0%

Revenue structure (SEC tags / residual)

Line itemAmount
Oil & gas producing activities (Reg. S-X results of operations)11,223USD mln
Other revenue (incl. marketing, derivatives & eliminations vs. producing-activities subtotal)5,965USD mln

Selected expenses (SEC tags)

Line itemAmount
Lease & well expenses (LOE)367USD mln
Depreciation, depletion & amortization3,595USD mln
General & administrative492USD mln
Exploration expense43USD mln
Income tax expense (benefit)785USD mln

Primary SEC filing for this FY (HTML)

2024-12-31 · FY

Production & proved reserves

FY2024 production volumes (total column) and year-end 2024 proved reserves from Note 21 / supplemental tables in Form 10-K.

Line itemAmount
Oil (net, Mbbl/d)398
Crude oil equivalent (net, Mboe/d)737
Proved reserves (net, MMboe)2,155
Proved developed (net, MMboe)1,715
Proved undeveloped (net, MMboe)440

Sources

Production volumes & average realized prices (FY)

Volumes and per-unit realized sales prices come from the issuer's latest Form 10-K production-and-pricing table. Implied product revenue = volume × price; mix shares feed the spot 12-month forecast above.

FY2025 10-K Items 1 and 2 same tables, 2024 column (dvn-20251231.htm).

ProductAnnual volumeAvg realized priceImplied revenue (USDm)Share of implied revenue
Crude oil127 MMBbls73.78 USD/bbl9,370.183.8%
Natural gas438,000 MMcf0.91 USD/Mcf398.63.6%
NGLs70 MMBbls20.20 USD/bbl1,41412.6%
Total (implied product revenue)11,182.6100.0%

Revenue structure (SEC tags / residual)

Line itemAmount
Oil & gas producing activities (Reg. S-X results of operations)11,176USD mln
Other revenue (incl. marketing, derivatives & eliminations vs. producing-activities subtotal)4,764USD mln

Selected expenses (SEC tags)

Line itemAmount
Lease & well expenses (LOE)282USD mln
Depreciation, depletion & amortization3,255USD mln
General & administrative500USD mln
Exploration expense28USD mln
Income tax expense (benefit)770USD mln

Primary SEC filing for this FY (HTML)

2023-12-31 · FY

Production & proved reserves

FY2023 production and proved reserves — Form 10-K 2023.

Line itemAmount
Crude oil equivalent (net, Mboe/d)657
Proved reserves (net, MMboe)1,817

Sources

Production volumes & average realized prices (FY)

Volumes and per-unit realized sales prices come from the issuer's latest Form 10-K production-and-pricing table. Implied product revenue = volume × price; mix shares feed the spot 12-month forecast above.

FY2025 10-K Items 1 and 2 same tables, 2023 column (dvn-20251231.htm).

ProductAnnual volumeAvg realized priceImplied revenue (USDm)Share of implied revenue
Crude oil117 MMBbls75.98 USD/bbl8,889.782.3%
Natural gas385,000 MMcf1.83 USD/Mcf704.56.5%
NGLs59 MMBbls20.48 USD/bbl1,208.311.2%
Total (implied product revenue)10,802.5100.0%

Revenue structure (SEC tags / residual)

Line itemAmount
Oil & gas producing activities (Reg. S-X results of operations)10,791USD mln
Other revenue (incl. marketing, derivatives & eliminations vs. producing-activities subtotal)4,467USD mln

Selected expenses (SEC tags)

Line itemAmount
Lease & well expenses (LOE)225USD mln
Depreciation, depletion & amortization2,554USD mln
General & administrative408USD mln
Exploration expense20USD mln
Income tax expense (benefit)841USD mln

Primary SEC filing for this FY (HTML)

Dividends

No dividend rows found for this issuer (checked: Yahoo Finance (ex-div)).

Investor reporting (IR): https://www.devonenergy.com/investors

Reporting forms detected in loaded periods: ✓ ✓ ✓ (Balance sheet / Profit or loss (P&L) / Cash flows)