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 ~$6.2B in FY2026.
| Segment / Basin |
% Revenue |
Primary Product |
Notes |
| Delaware Basin (Permian) | ~40% | Oil (WTI) | Core asset; highest-return wells in portfolio |
| Eagle Ford (S. Texas) | ~25% | Oil + NGL | Mature play; high FCF, moderate growth |
| Powder River Basin | ~10% | Oil | Developing play; early-stage returns |
| Utica (OH) — Chorus | ~8% | Oil + NGLs | Acquired 2025; multi-decade inventory claimed |
| Dorado (S. Texas NatGas) | ~7% | Natural Gas | LNG export optionality; strategic value growing |
| International (TT, China) | ~10% | Mixed | Mature; steady cash generators; minimal reinvestment |
📊 Financial Snapshot
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| Revenue ($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)
| Input | Value | Notes |
|---|
| Risk-Free Rate (Rf) | 4.30% | 10-yr US Treasury yield |
| Beta (β) | 0.900 | Market 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 Debt | 4.20% | 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 |
| WACC | 10.00% | DCF discount rate |
📈 DCF Scenarios


📋 Full 10-Year Projection Tables
Bear Scenario
| Period | Stage | FCFF | PV of FCFF | Cumulative EV |
|---|
| Year 1 | Stage 1 | $4.68B | $4.25B | $4.25B |
| Year 2 | Stage 1 | $4.87B | $4.02B | $8.28B |
| Year 3 | Stage 1 | $5.06B | $3.80B | $12.08B |
| Year 4 | Stage 1 | $5.26B | $3.60B | $15.68B |
| Year 5 | Stage 1 | $5.47B | $3.40B | $19.08B |
| Year 6 | Stage 2 | $5.58B | $3.15B | $22.23B |
| Year 7 | Stage 2 | $5.70B | $2.92B | $25.15B |
| Year 8 | Stage 2 | $5.81B | $2.71B | $27.86B |
| Year 9 | Stage 2 | $5.93B | $2.51B | $30.37B |
| Year 10 | Stage 2 | $6.04B | $2.33B | $32.70B |
| Terminal | — | TV=$77.1B | PV(TV)=$29.7B (48% of EV) | EV=$62.4B |
Base Scenario
| Period | Stage | FCFF | PV of FCFF | Cumulative EV |
|---|
| Year 1 | Stage 1 | $4.82B | $4.38B | $4.38B |
| Year 2 | Stage 1 | $5.15B | $4.26B | $8.64B |
| Year 3 | Stage 1 | $5.51B | $4.14B | $12.78B |
| Year 4 | Stage 1 | $5.90B | $4.03B | $16.81B |
| Year 5 | Stage 1 | $6.31B | $3.92B | $20.72B |
| Year 6 | Stage 2 | $6.56B | $3.71B | $24.43B |
| Year 7 | Stage 2 | $6.83B | $3.50B | $27.93B |
| Year 8 | Stage 2 | $7.10B | $3.31B | $31.24B |
| Year 9 | Stage 2 | $7.38B | $3.13B | $34.38B |
| Year 10 | Stage 2 | $7.68B | $2.96B | $37.34B |
| Terminal | — | TV=$104.9B | PV(TV)=$40.5B (52% of EV) | EV=$77.8B |
Bull Scenario
| Period | Stage | FCFF | PV of FCFF | Cumulative EV |
|---|
| Year 1 | Stage 1 | $4.95B | $4.50B | $4.50B |
| Year 2 | Stage 1 | $5.45B | $4.50B | $9.00B |
| Year 3 | Stage 1 | $5.99B | $4.50B | $13.50B |
| Year 4 | Stage 1 | $6.59B | $4.50B | $18.00B |
| Year 5 | Stage 1 | $7.25B | $4.50B | $22.50B |
| Year 6 | Stage 2 | $7.68B | $4.34B | $26.84B |
| Year 7 | Stage 2 | $8.14B | $4.18B | $31.02B |
| Year 8 | Stage 2 | $8.63B | $4.03B | $35.04B |
| Year 9 | Stage 2 | $9.15B | $3.88B | $38.92B |
| Year 10 | Stage 2 | $9.70B | $3.74B | $42.66B |
| Terminal | — | TV=$142.7B | PV(TV)=$55.0B (56% of EV) | EV=$97.7B |
🔲 Sensitivity Table
| WACC \ gT | 1.5% | 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%.
📉 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.

🏦 Comparable Valuation
| Company | Ticker | P/E | EV/EBITDA | FCF Yield | Div Yield | ROE |
|---|
| EOG Resources | EOG | 14.4x | 7.9x | 4.9% | 3.0% | 16.7% |
| ConocoPhillips | COP | 15.2x | 8.1x | 5.1% | 2.8% | 18.3% |
| Diamondback Energy | FANG | 11.8x | 7.2x | 6.8% | 4.2% | 14.1% |
| Devon Energy | DVN | 9.8x | 5.9x | 9.3% | 4.9% | 22.4% |
| Coterra Energy | CTRA | 10.5x | 6.3x | 8.2% | 4.3% | 11.2% |
| EOG 5-yr Historical | — | 18.2x | 9.4x | 4.2% | 2.6% | — |
💰 Dividend / Distribution Analysis
| Metric | Value |
|---|
| Annual DPS | $3.990 |
| Current Yield | 3.04% |
| Consecutive Growth Years | 6 |
| 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 Ratio | 46.7% |
| Sustainability Verdict | Safe |
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.

🔮 Analyst Forecast Section
(a) EPS Consensus
| Year | Low / Actual | Avg | High | # Analysts | Type |
|---|
| 2021 | $7.99 | — | — | — | Actual |
| 2022 | $13.22 | — | — | — | Actual |
| 2023 | $13.00 | — | — | — | Actual |
| 2024 | $11.25 | — | — | — | Actual |
| 2025 | $9.12 | — | — | — | Actual |
| 2026 | $7.05 | $9.63 | $12.44 | 34 | Estimate |
| 2027 | $8.98 | $11.40 | $14.62 | 29 | Estimate |
(b) Revenue Consensus
| Year | Low / Actual | Avg | High | # Analysts | Type |
|---|
| 2021 | $18.6B | — | — | — | Actual |
| 2022 | $25.7B | — | — | — | Actual |
| 2023 | $24.2B | — | — | — | Actual |
| 2024 | $23.7B | — | — | — | Actual |
| 2025 | $22.6B | — | — | — | Actual |
| 2026 | $21.7B | $24.0B | $28.0B | 34 | Estimate |
| 2027 | $23.0B | $25.4B | $29.9B | 29 | Estimate |
(c) Individual Analyst Price Targets
Consensus: Avg $138.75 | Range $115–$173
| Analyst | Firm | Rating | PT | Upside |
|---|
| Josh Silverstein | UBS | Strong Buy | $158 | +20.2% |
| Neil Mehta | Goldman Sachs | Buy | $155 | +18.0% |
| Arun Jayaram | JPMorgan | Buy | $150 | +14.1% |
| Paul Cheng | Scotiabank | Buy | $145 | +10.3% |
| Scott Hanold | RBC Capital | Buy | $142 | +8.1% |
| Leo Mariani | Roth MKM | Buy | $140 | +6.5% |
| Mike Scialla | Stephens & Co. | Hold | $139 | +5.8% |
| Hanwen Chang | Wells Fargo | Buy | $127 | -3.4% |
| Mark Lear | Piper Sandler | Hold | $127 | -3.4% |
| Roger Read | Wells Fargo | Hold | $125 | -4.9% |
| Brian Singer | Goldman Sachs | Hold | $123 | -6.4% |
| Bob Brackett | Bernstein | Hold | $120 | -8.7% |
| David Deckelbaum | TD Cowen | Hold | $115 | -12.5% |
(d) Earnings Surprise History
| Quarter | EPS Act vs Est | EPS Beat/Miss | Rev Act vs Est | Rev Beat/Miss | Guidance |
|---|
| 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.


💡 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
| Tier | Price | Action |
|---|
| Tier 1 — Starter | ≤$130 | Begin position |
| Tier 2 — Add | ≤$122 | Add on weakness |
| Tier 3 — Full | ≤$115 | Full allocation |
| Sell Alert | ≥$158 | Above 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.