← ENB EPD →
Latest Report → ← All Tickers

EOG

EOG

Accumulate 2026-03-06
Model
DCF
Price at Report
$131.41
Base IV
$135.67
Bear IV
$107.00
Bull IV
$172.73
Entry Zone: 115-130 · Sell Above: 158
Bore Family Office
Bore Family Office
Valuation Report — EOG Resources (EOG) • March 6, 2026
Unlevered DCF (FCFF @ WACC) • Discount Rate: 10.00% • Current Price: $131.41
Prepared by Lurch • Bore Family Office • Data: Finnhub, StockAnalysis.com, S&P Global Market Intelligence
🏢 Business Overview

EOG Resources is one of the largest independent crude oil and natural gas exploration and production companies in the U.S. Founded in 1989 as Enron Oil and Gas, EOG became independent in 1999 when spun off from Enron. Headquartered in Houston, Texas, EOG pioneered horizontal drilling and hydraulic fracturing in U.S. shale, building a reputation as the premium low-cost operator in the industry.

EOG's competitive edge is its proprietary subsurface technology, multi-basin diversification across premier U.S. plays, and a rigorous premium return wells only discipline — a self-imposed filter that excludes marginal projects and preserves FCF generation across commodity cycles.

FY2025 key event: EOG completed the Chorus Energy acquisition (Utica oil shale, Ohio) for ~$4.5B. This is a strategic expansion into the emerging Utica formation, which management believes offers decades of premium-return drilling inventory — the same thesis that drove Delaware Basin dominance a decade earlier. The acquisition inflated FY2025 total capex to $10B+ but normalized organic capex returns to ~$6.2B in FY2026.

Segment / Basin % Revenue Primary Product Notes
Delaware Basin (Permian)~40%Oil (WTI)Core asset; highest-return wells in portfolio
Eagle Ford (S. Texas)~25%Oil + NGLMature play; high FCF, moderate growth
Powder River Basin~10%OilDeveloping play; early-stage returns
Utica (OH) — Chorus~8%Oil + NGLsAcquired 2025; multi-decade inventory claimed
Dorado (S. Texas NatGas)~7%Natural GasLNG export optionality; strategic value growing
International (TT, China)~10%MixedMature; steady cash generators; minimal reinvestment
📊 Financial Snapshot
Metric20212022202320242025
Revenue ($M)$18,642$25,702$24,186$23,698$22,632
EBITDA ($M)$9,753$13,508$13,095$12,190$10,846
Operating Income ($M)$6,102$9,966$9,603$8,082$6,385
Net Income ($M)$4,664$7,759$7,594$6,403$4,980
EPS (diluted)$7.99$13.22$13.00$11.25$9.12
Free Cash Flow ($M)$4,941$6,093$5,155$5,771$3,450
Annual DPS$1.988$3.075$3.385$3.705$3.990
Total Debt ($M)$5,349$5,374$4,124$5,067$8,408
Rev YoY Growth+37.9%-5.9%-2.0%-4.5%
⚙️ WACC Build (DCF)
InputValueNotes
Risk-Free Rate (Rf)4.30%10-yr US Treasury yield
Beta (β)0.900Market beta (Finnhub)
Equity Risk Premium (ERP)5.5%Damodaran US ERP
Cost of Equity (Ke)9.25%Ke = Rf + β × ERP
Pre-Tax Cost of Debt4.20%Interest exp / gross debt
After-Tax Cost of Debt (Kd)3.29%× (1 − 22%)
Weight Equity (We)89.3%Mkt cap $0.0B
Weight Debt (Wd)10.7%Gross debt $0.0B
WACC10.00%DCF discount rate
📈 DCF Scenarios
$107
🔴 Bear
$136
📊 Base
$173
🚀 Bull
$131.41
Current Price
$139
Analyst Avg PT
Intrinsic Value vs PriceFCF Projection
📋 Full 10-Year Projection Tables
Bear Scenario
PeriodStageFCFFPV of FCFFCumulative EV
Year 1Stage 1$4.68B$4.25B$4.25B
Year 2Stage 1$4.87B$4.02B$8.28B
Year 3Stage 1$5.06B$3.80B$12.08B
Year 4Stage 1$5.26B$3.60B$15.68B
Year 5Stage 1$5.47B$3.40B$19.08B
Year 6Stage 2$5.58B$3.15B$22.23B
Year 7Stage 2$5.70B$2.92B$25.15B
Year 8Stage 2$5.81B$2.71B$27.86B
Year 9Stage 2$5.93B$2.51B$30.37B
Year 10Stage 2$6.04B$2.33B$32.70B
TerminalTV=$77.1BPV(TV)=$29.7B (48% of EV)EV=$62.4B
Base Scenario
PeriodStageFCFFPV of FCFFCumulative EV
Year 1Stage 1$4.82B$4.38B$4.38B
Year 2Stage 1$5.15B$4.26B$8.64B
Year 3Stage 1$5.51B$4.14B$12.78B
Year 4Stage 1$5.90B$4.03B$16.81B
Year 5Stage 1$6.31B$3.92B$20.72B
Year 6Stage 2$6.56B$3.71B$24.43B
Year 7Stage 2$6.83B$3.50B$27.93B
Year 8Stage 2$7.10B$3.31B$31.24B
Year 9Stage 2$7.38B$3.13B$34.38B
Year 10Stage 2$7.68B$2.96B$37.34B
TerminalTV=$104.9BPV(TV)=$40.5B (52% of EV)EV=$77.8B
Bull Scenario
PeriodStageFCFFPV of FCFFCumulative EV
Year 1Stage 1$4.95B$4.50B$4.50B
Year 2Stage 1$5.45B$4.50B$9.00B
Year 3Stage 1$5.99B$4.50B$13.50B
Year 4Stage 1$6.59B$4.50B$18.00B
Year 5Stage 1$7.25B$4.50B$22.50B
Year 6Stage 2$7.68B$4.34B$26.84B
Year 7Stage 2$8.14B$4.18B$31.02B
Year 8Stage 2$8.63B$4.03B$35.04B
Year 9Stage 2$9.15B$3.88B$38.92B
Year 10Stage 2$9.70B$3.74B$42.66B
TerminalTV=$142.7BPV(TV)=$55.0B (56% of EV)EV=$97.7B
🔲 Sensitivity Table
WACC \ gT1.5%2.0%2.5%3.0%3.5%
8.0%$171$180$191$204$220
8.5%$157$165$174$184$196
9.0%$145$152$159$167$177
9.5%$135$140$146$153$162
10.0%$126$131$136$141$148
10.5%$118$122$126$131$137
11.0%$111$114$118$122$127
11.5%$105$107$111$114$118
12.0%$99$101$104$107$110

Green = >10% above current price. Red = >10% below. Gold = within ±10%.

Sensitivity Heatmap
📉 Long-Term Price Trend Channel

Log-linear trend fitted to full price history. ±1.5σ bands. Green shaded zone = bottom 25% of historical range — historically attractive entry.

Long-Term Trend Channel
🏦 Comparable Valuation
CompanyTickerP/EEV/EBITDAFCF YieldDiv YieldROE
EOG ResourcesEOG14.4x7.9x4.9%3.0%16.7%
ConocoPhillipsCOP15.2x8.1x5.1%2.8%18.3%
Diamondback EnergyFANG11.8x7.2x6.8%4.2%14.1%
Devon EnergyDVN9.8x5.9x9.3%4.9%22.4%
Coterra EnergyCTRA10.5x6.3x8.2%4.3%11.2%
EOG 5-yr Historical18.2x9.4x4.2%2.6%
💰 Dividend / Distribution Analysis
MetricValue
Annual DPS$3.990
Current Yield3.04%
Consecutive Growth Years6
1-yr DPS CAGR+7.7%
3-yr DPS CAGR+5.7%
5-yr DPS CAGR+14.9%
10-yr DPS CAGR+18.0%
Payout Ratio (DPS/EPS)43.7%
FCF Payout Ratio46.7%
Sustainability VerdictSafe
EOG's dividend is well-covered on EPS (44% payout) and on normalized FCF (~47%). The FY2025 reported FCF payout of 62% reflects one-time Chorus acquisition capex — on a run-rate basis, the dividend consumes less than half of free cash flow. EOG has delivered consistent annual increases plus periodic special dividends. The dividend is Safe with investment-grade balance sheet support. Net debt of $5B is manageable at 0.5× EBITDA and declining rapidly.
Dividend History
🔮 Analyst Forecast Section
(a) EPS Consensus
YearLow / ActualAvgHigh# AnalystsType
2021$7.99Actual
2022$13.22Actual
2023$13.00Actual
2024$11.25Actual
2025$9.12Actual
2026$7.05$9.63$12.4434Estimate
2027$8.98$11.40$14.6229Estimate
(b) Revenue Consensus
YearLow / ActualAvgHigh# AnalystsType
2021$18.6BActual
2022$25.7BActual
2023$24.2BActual
2024$23.7BActual
2025$22.6BActual
2026$21.7B$24.0B$28.0B34Estimate
2027$23.0B$25.4B$29.9B29Estimate
(c) Individual Analyst Price Targets
Consensus: Avg $138.75 | Range $115–$173
AnalystFirmRatingPTUpside
Josh SilversteinUBSStrong Buy$158+20.2%
Neil MehtaGoldman SachsBuy$155+18.0%
Arun JayaramJPMorganBuy$150+14.1%
Paul ChengScotiabankBuy$145+10.3%
Scott HanoldRBC CapitalBuy$142+8.1%
Leo MarianiRoth MKMBuy$140+6.5%
Mike SciallaStephens & Co.Hold$139+5.8%
Hanwen ChangWells FargoBuy$127-3.4%
Mark LearPiper SandlerHold$127-3.4%
Roger ReadWells FargoHold$125-4.9%
Brian SingerGoldman SachsHold$123-6.4%
Bob BrackettBernsteinHold$120-8.7%
David DeckelbaumTD CowenHold$115-12.5%
(d) Earnings Surprise History
QuarterEPS Act vs EstEPS Beat/MissRev Act vs EstRev Beat/MissGuidance
Q4 2025$2.27 vs $2.21+$0.06 ✅$5.3B vs $5.2B+$0.1B ✅Maintained FY2026 capex $6.0-6.4B
Q3 2025$2.71 vs $2.45+$0.26 ✅$5.8B vs $5.6B+$0.2B ✅Raised production guidance
Q2 2025$2.32 vs $2.23+$0.09 ✅$5.6B vs $5.5B+$0.1B ✅Maintained full-year guidance
Q1 2025$2.87 vs $2.82+$0.05 ✅$5.9B vs $5.8B+$0.1B ✅Announced Chorus acquisition
(e) Confidence Band Commentary
EOG beat EPS estimates in all 4 quarters of FY2025, averaging +4.7% upside. The wide analyst range ($7.05-$12.44 EPS for FY2026) reflects commodity price uncertainty, not execution uncertainty. At $68 WTI, consensus EPS ~$9.63. At $78 WTI, closer to $12. EOG's operational execution is highly predictable — it's the oil price that moves estimates. Consistent beatsr support a high-quality execution premium.
Analyst Forecast Confidence
Analyst Price Targets
💡 Investment Thesis

🚀 Bull Case — What Has to Be True

  • WTI oil stabilizes above $68 and recovers toward $75-80 as OPEC+ discipline holds and demand resilience surprises
  • Chorus/Utica assets deliver premium-return wells as advertised — adds 5+ years of high-ROI inventory
  • EOG sustains 7-10% FCF growth through well productivity improvements and new Utica production ramp
  • Continued $3-4B annual shareholder returns (base dividend + special dividends + buybacks)
  • Re-rating toward 16-18x P/E as investors reward quality execution over low-quality commodity peers

🔴 Bear Case — Real Risks

  • Oil declines to $55-60 on demand destruction (tariff-driven recession + China slowdown) or OPEC+ supply surge
  • Chorus acquisition disappoints — Utica well results fail to match Delaware Basin quality or repeatability
  • Post-Chorus net debt of $5B constrains buyback/special dividend flexibility at low commodity prices
  • Energy transition accelerates faster than expected, pressuring terminal growth rates and asset valuations
  • Permian Basin service cost inflation erodes per-well IRRs across the sector

📊 Base Case — The Analyst View

EOG is the highest-quality independent E&P in the U.S. shale space. Its premium-return-only discipline, multi-basin diversification, and culture of capital efficiency have compounded shareholder value across multiple oil price cycles. At $131, EOG trades at 14.4x trailing P/E and 7.9x EV/EBITDA — near the low end of its historical range. The Chorus acquisition creates near-term noise but strategically extends EOG's premium inventory runway. Base case: oil at $67-72, 7% FCF CAGR on organic well productivity and new Utica ramp, stock recovers to $136-145 over 12-18 months. The 3% dividend yield (with upside from special dividends) pays you to wait. The main risk is oil — not execution. That's the key insight here.

⚖️ DCF Verdict: Accumulate — EOG Resources (EOG)
Current price: $131.41 | Analyst Avg PT: $138.75
$107
🔴 Bear
$136
📊 Base
$173
🚀 Bull
TierPriceAction
Tier 1 — Starter≤$130Begin position
Tier 2 — Add≤$122Add on weakness
Tier 3 — Full≤$115Full allocation
Sell Alert≥$158Above fair value — consider trimming
EOG is a best-in-class E&P operator at a fair-to-modest valuation. At $131.41, the stock trades near the Base intrinsic value of $136 and slightly below the analyst consensus PT of $138.75 — not a screaming buy, but genuinely good value for a quality compounder. Accumulate in the $120-130 range; add aggressively toward the Bear IV of ~$107 if the energy selloff deepens. The 3.0% dividend yield with safe 44% payout and a history of special dividends provides strong downside support. Becomes a Strong Buy at $115-120 where the margin of safety is compelling. Becomes a Trim/Reduce above $155-160 where Bull scenario is fully priced. EOG is not in the current portfolio — this is a watchlist/new position candidate for the Industrials/Energy allocation.
Bore Family Office • Analysis generated by Lurch • Not investment advice.