Skip to content
StockMarketAgent
Direct answer
Diamondback Energy is a strong Permian pure-play E&P with robust free cash flow generation at mid-cycle prices, though it remains inherently exposed to commodity cyclicality. Fair value range: low $92.1, high $213, with mid-point at $152.
Stock analysis

FANG fair value $92–$213

By StockMarketAgent.AI team· supervised by
Analyzed: 2026-05-20Next update: 2026-08-20Methodology v2.4Data cut-off: Quality gate: passSources: all material sources passed deterministic freshness/provenance gatesReview: automatedArchetype: Cyclical
View archive
Last price
$204.33
▼ -51.88 (-25.39%)
Fair value
$152
$92–$213
Rating
Sell
confidence 72/100
Upside
-25.4%
upside to fair value
Margin of Safety
$129.58
MoS level · 15%
Market Cap
$57.5B
P/E fwd 12.0

§1 Executive summary

  • Fair value of $152.45 relies on a composite of normalized FCFF DCF ($111.85) and Owner Earnings ($193.04).
  • Current valuation relies heavily on peak spot commodity prices rather than normalized 35% mid-cycle margins.
  • A 12x terminal multiple appropriately caps mature growth expectations for this highly cyclical E&P.
Fair value
$152
Margin of safety
-34.0%
Confidence
72/100
Moat
3/10

Educational research only - not investment advice, an offer, or a trade instruction. Confirm current data and do your own due diligence before acting.

$204.33Price
Low $92.09
Mid $152.45
High $212.81

Diamondback Energy is a strong Permian pure-play E&P with robust free cash flowFree cash flowOperating cash flow minus capital expenditures. The cash a business generates after maintaining and growing its asset base — the closest accounting proxy for owner-economics. generation at mid-cycle prices, though it remains inherently exposed to commodity cyclicality.

  • Low-cost Permian pure-play footprint
    Low-cost Permian pure-play footprint
  • Scale-driven operational efficiencies
    Scale-driven operational efficiencies
  • Cycle upside
    Sustained geopolitical supply constraints and firm OPEC+ discipline keep prices elevated, supporting peak spot cash flows.

§2 Bear case

At $60/bbl oil, operating margins drop below 25%, causing a total evaporation of the $1.8B base FCFFFree cash flow to firmCash flow available to all capital providers (debt and equity) before financing costs. Discounted at WACC to derive enterprise value. and risking dividend safety.

Ways this thesis can break

Severe Commodity Downcycle

35%· Medium

Global demand destruction pushes crude below $60/bbl structurally, eliminating free cash flow generation.

FV impact
Down to $92.09 bear-case valuation
Trigger
12-24 months

Cost Inflation Squeeze

25%· Medium

Persistent service cost inflation forces capital intensity higher, structurally compressing normalized 35% margins.

FV impact
Sub-$100/share due to ROIC degradation
Trigger
24-36 months

M&A Integration Failure

15%· Low

Recent large-scale acquisitions fail to yield promised synergies, destroying capital efficiency and inflating debt.

FV impact
Down to $110/share level
Trigger
18-36 months
Early-warning signals to monitor
MetricCurrentTrigger threshold
Operating margins dropping and staying below 25% for 12 months.MonitorDeterioration versus the report thesis
Sustained forward estimate revisions dropping below $10 EPS.MonitorDeterioration versus the report thesis
Capex-to-D&A ratio diverging significantly above 1.5x structurally.MonitorDeterioration versus the report thesis
Unplanned debt issuance to fund baseline capital returns.MonitorDeterioration versus the report thesis
Deteriorating well productivity in the core Midland basin.MonitorDeterioration versus the report thesis

§3 Financial history

Income statement — last six periods
Line itemT−0T−1T−2T−3T−4CAGR
Period2021-12-312022-12-312023-12-312024-12-312025-12-31Trend
Revenue$6.75B$9.57B$8.34B$11.02B$14.93B+22.0%
Gross profit$4.27B$6.70B$4.80B$4.99B$5.22B+5.2%
Operating income$4.08B$6.52B$4.57B$4.40B$4.92B+4.8%
Net income$2.18B$4.39B$3.14B$3.34B$1.66B-6.6%
EPS (diluted)$12.30$24.61$17.34$15.53$5.73-17.4%
EBITDA$4.37B$7.23B$6.17B$7.64B$7.18B+13.2%
R&D——————
SG&A$146.0M$144.0M$150.0M$213.0M$288.0M+18.5%

Quality scores

OCF / Net income
5.26×
>1 indicates high earnings quality
Accounting quality gate
Fail
Sector-adjusted gate
ROIC
3.3%
Return on invested capital
§3

Numbers analysis

Cash flow

Cash-flow quality is reflected in the OCFOperating cash flowCash generated from the company's core operations after working-capital changes but before capital expenditures. The first line of the cash-flow statement. / net incomeNet IncomeNet Income is an income-statement line item used to reconcile revenue to operating profit, pre-tax income, net income, or per-share earnings. It should be compared across periods and against peer disclosure conventions., accounting-quality, and ROICROICReturn on invested capital. Operating profit (after tax) divided by invested capital. The single best gauge of capital-efficiency. Spread over WACC = economic value created. rows above.

Capital allocation

Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.

Individual subscribers — §4 onwards11 more sections

Read the full analysis — 11 more sections.

Competitive moat, industry cycle, peer comparison, intrinsic valuation, sensitivity, scenarios, earnings decision tree, position management, investor perspectives, scorecard, and final recommendation.

Full report for every covered ticker
24 months of rating archive
Watchlist briefings + rating-change alerts
PDF + DOCX export in any language
Start free trial
Cancel anytime.
FAQ

FANG — frequently asked questions

  1. Based on our latest analysis, FANG looks meaningfully overvalued. The current price is $204 versus a composite fair-value midpoint of $152 (range $92.1–$213), which implies roughly 25.4% downside to the midpoint.

Related coverage

Names readers of FANG also follow

Same archetype: cyclical