Valuation Diversified Energy Company

Stocks

Market Closed - NYSE Other stock markets 01:30:02 18/06/2026 am IST			5-day change	1st Jan Change
12.99 ^USD	-1.96%		-9.41%	-10.29%

21/05	Diversified Energy Company Announces Appointment of Kirk Oliver as Independent Non-Executive Director and A Member of the Board?s Audit and Risk and Sustainability and Safety Committee, Effective May 21, 2026	CI
09/05	Diversified Energy Company, Q1 2026 Earnings Call, May 07, 2026

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,232	1,180	718.9	861.8	1,145	939.5	-	-
Change	-	-4.21%	-39.09%	19.88%	32.84%	-17.93%	-	-
Enterprise Value (EV) ¹	2,258	2,616	2,004	2,503	1,145	3,786	3,419	3,207
Change	-	15.86%	-23.39%	24.91%	-54.26%	230.7%	-9.68%	-6.21%
P/E	-70.7x	-37.8x	0.94x	-9.13x	3.16x	57.7x	6.57x	10.8x
PBR	38.1x	-172x	1.2x	1.9x	-	-	-	-
PEG	-	-0.5x	-0x	0x	-0x	-0.6x	0x	-0.3x
Capitalization / Revenue	1.22x	0.61x	0.83x	1.08x	0.63x	0.49x	0.48x	0.52x
EV / Revenue	2.24x	1.36x	2.31x	3.15x	0.63x	1.97x	1.75x	1.77x
EV / EBITDA	6.58x	5.2x	3.69x	5.3x	1.2x	3.51x	3.49x	3.56x
EV / EBIT	12.9x	9.32x	6.3x	11.6x	2.11x	7.49x	7.12x	6.43x
EV / FCF	8.36x	8.67x	9.15x	14.7x	4.09x	8.66x	7.36x	7.68x
FCF Yield	12%	11.5%	10.9%	6.81%	24.5%	11.5%	13.6%	13%
Dividend per Share ²	0.165	0.1725	3.5	1.16	1.16	1.184	1.184	1.208
Rate of return	0.57%	0.62%	23.3%	6.9%	8.01%	9.11%	9.11%	9.3%
EPS ²	-0.41	-0.74	15.95	-1.84	4.58	0.225	1.977	1.2
Distribution rate	-40.2%	-23.3%	21.9%	-63%	25.3%	526%	59.9%	101%
Net sales ¹	1,008	1,919	868.3	794.8	1,829	1,920	1,950	1,810
EBITDA ¹	343.1	503	542.8	472.3	955.7	1,078	980.5	901
EBIT ¹	175.5	280.7	318.2	215.8	543.2	505.5	480.2	498.8
Net income ¹	-325.5	-625.4	758	-88.27	341.1	5.44	181.9	159.8
Net Debt ¹	1,026	1,435	1,285	1,641	-	2,846	2,480	2,268
Reference price ²	29.00	28.00	15.00	16.80	14.48	12.99	12.99	12.99
Nbr of stocks (in thousands)	42,483	42,148	47,924	51,296	79,059	72,323	-	-
Announcement Date	22/03/22	21/03/23	19/03/24	17/03/25	26/02/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
DIVERSIFIED ENERGY COMPANY	57.73x	1.97x	3.51x	9.11%	94Cr
CONOCOPHILLIPS	11.06x	2.09x	4.81x	3.04%	14TCr
CANADIAN NATURAL RESOURCES LIMITED	10.83x	3x	5.67x	4.18%	8.86TCr
EOG RESOURCES, INC.	7.55x	2.55x	4.2x	3.1%	7.1TCr
OCCIDENTAL PETROLEUM CORPORATION	7.03x	2.37x	3.82x	1.93%	5.28TCr
DIAMONDBACK ENERGY, INC.	11.13x	3.37x	4.7x	2.34%	5.22TCr
DEVON ENERGY CORPORATION	8.85x	2.27x	4.4x	2.77%	4.91TCr
CENOVUS ENERGY INC.	8.01x	1.24x	4.21x	2.37%	4.82TCr
WOODSIDE ENERGY GROUP LTD	9.89x	2.94x	4.26x	7.82%	3.89TCr
ECOPETROL S.A.	5.17x	1.58x	3.65x	4.9%	3.25TCr
Average	13.72x	2.34x	4.32x	4.16%	5.7TCr
Weighted average by Cap.	9.43x	2.41x	4.57x	3.42%