任意の製品分析
許可いただいた場合、プライバシーに配慮した限定的な分析を使用し、どのリサーチ経路が有効かを把握します。広告トラッカーやセッション録画は使用しません。この選択は設定で変更できます。詳しくは プライバシーポリシー.
Bull: Sustained high oil prices and strong execution in the Permian basin lead to massive capital returns to shareholders and outperformance against peers.
Severe Commodity Downcycle: Global demand destruction pushes crude below $60/bbl structurally, eliminating free cash flow generation.
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.
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.
Low-cost Permian pure-play footprint
Scale-driven operational efficiencies
Sustained geopolitical supply constraints and firm OPEC+ discipline keep prices elevated, supporting peak spot cash flows.
Sell.
Diamondback Energy, Inc., an independent oil and natural gas company, acquires, develops, explores, and exploits unconventional, onshore oil and natural gas reserves in the Permian Basin in West Texas, the United States. The company primarily focuses on the development of the Spraberry and Wolfcamp formations of the Midland Basin; and the Wolfcamp and Bone Spring formations of the Delaware Basin, both of which are part of the Permian Basin in West Texas and New Mexico. Diamondback Energy, Inc. was founded in 2007 and is headquartered in Midland, Texas.
At $60/bbl oil, operating margins drop below 25%, causing a total evaporation of the $1.8B base FCFF and risking dividend safety.
A severe commodity downcycle and cost inflation compress margins, eliminating free cash flow and forcing leverage concerns as spot rates break $60/bbl.
Global demand destruction pushes crude below $60/bbl structurally, eliminating free cash flow generation.
投資判断を弱める5つの変化です。
Prolonged margin contraction signals that field service costs or realized hydrocarbon pricing have degraded cash generation, eliminating free cash flow buffers and threatening the sustainability of dividend distributions and shareholder returns.
現在:32.9% for the period ended 2025-12-31
警戒条件Drops below 25.0% for 12 consecutive months
Low-cost Permian pure-play footprint
Scale-driven operational efficiencies
Economic profit is supported when reported returns exceed the company cost-of-capital hurdle.
Each lens answers a different valuation question. Only included lenses set Fair value; floors and diagnostics provide context.
Unavailable
The highlighted base cell is anchored to valuation synthesis sensitivity reference ($152.45). It is the reference value for this grid, not a separate standalone fair-value claim.
FCFF DCF remains positive at the base case: base FCFF $1.8B after capex $5.0B, with terminal value at 66.0% of enterprise value. No FCF cliff is projected unless capex/revenue or gross margin materially resets.
Sustained high oil prices and strong execution in the Permian basin lead to massive capital returns to shareholders and outperformance against peers.
If management commits to lower CapEx and higher buybacks at current spot prices, expect short-term multiple support. If organic production misses force higher CapEx guidance, expect sharp multiple contraction.
If management commits to lower CapEx and higher buybacks at current spot prices, expect short-term multiple support. If organic production misses force higher CapEx guidance, expect sharp multiple contraction.
If management commits to lower CapEx and higher buybacks at current spot prices, expect short-term multiple support. If organic production misses force higher CapEx guidance, expect sharp multiple contraction.
If management commits to lower CapEx and higher buybacks at current spot prices, expect short-term multiple support. If organic production misses force higher CapEx guidance, expect sharp multiple contraction.
Warning level: Drops below 25.0% for 12 consecutive months. Prolonged margin contraction signals that field service costs or realized hydrocarbon pricing have degraded cash generation, eliminating free cash flow buffers and threatening the sustainability of dividend distributions and shareholder returns.
Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.
| 売上高 | 14,929,000,000 |
|---|---|
| 売上原価 | 9,708,000,000 |
| 売上総利益 | 5,221,000,000 |
| 営業費用 | 303,000,000 |
| 営業利益 | 4,918,000,000 |
| 営業外項目および税金 | -3,254,000,000 |
| 純利益 | 1,664,000,000 |
2026-05-20の分析で使用した時点財務データ。
| 期間 | 売上高 | EBITDA | 純利益 | 営業キャッシュフロー | フリーキャッシュフロー | 設備投資 | 減価償却費 | 株式報酬 | 自社株買い | 支払配当金 | 純有利子負債調達 | 投資キャッシュフロー | 財務キャッシュフロー | 期首現金 | 期末現金 | 現金および投資 | 総負債 | 営業利益率 | ROIC | WACC | ROIC−WACCスプレッド |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021-12-31 | 67.5億 | 43.7億 | 21.8億 | 39.4億 | 16.7億 | 22.7億 | 12.8億 | 5100万 | 5.3億 | 3.1億 | -6.8億 | — | — | — | — | 6.5億 | 67.7億 | 60.5% | — | 6.3% | — |
| 2022-12-31 | 95.7億 | 72.3億 | 43.9億 | 63.3億 | 27.1億 | 36.1億 | 13.4億 | 5500万 | 12.5億 | 15.7億 | -2.6億 | — | — | — | — | 1.6億 | 63.8億 | 68.2% | — | 8.1% | — |
| 2023-12-31 | 83.4億 | 61.7億 | 31.4億 | 59.2億 | 12.1億 | 47.1億 | 17.5億 | 5400万 | 8.4億 | 14.4億 | 3.8億 | — | — | — | — | 5.8億 | 68億 | 54.8% | — | 8.1% | — |
| 2024-12-31 | 110.2億 | 76.4億 | 33.4億 | 64.1億 | -53.7億 | 117.9億 | 28.5億 | 6500万 | 9.6億 | 15.8億 | 63.7億 | — | — | — | — | 1.6億 | 133.3億 | 39.9% | — | 8.6% | — |
| 2025-12-31 | 149.3億 | 71.8億 | 16.6億 | 87.6億 | -7億 | 94.6億 | 50.4億 | — | 20.1億 | 11.6億 | 15.8億 | — | — | — | — | 1億 | 148.8億 | 32.9% | — | 6.1% | — |
FANG trades at 12.0x forward earnings against a peer median of 12.7x; EV/EBITDA of 7.7x against a peer median of 6.5x; 6 peers.
FANG is in a heavy investment phase with CapEx at $9.4B vs D&A at $5B; maintaining flat production requires significant continuous reinvestment.
Sustained geopolitical supply constraints and firm OPEC+ discipline keep prices elevated, supporting peak spot cash flows.
Demand destruction or OPEC+ market share wars flood the market, crashing spot prices and forcing severe capex retrenchment.
FANG is in a heavy investment phase with CapEx at $9.4B vs D&A at $5B; maintaining flat production requires significant continuous reinvestment.
Zero weight. Current spot optimism provides no margin of safety for long-term cycle-agnostic investors.
Divest current holdings at the $204 premium, as the market is pricing in unsupportable implied growth.
Upside case depends on the report valuation range and named growth catalysts.
While near-term spot pricing and momentum provide support, the structural cycle-normalized fair value of $152.45 highlights immense downside risk. The 29.9% implied growth in current pricing is entirely unsupportable.
Sell. The stock is severely disconnected from mid-cycle fundamental realities, requiring peak conditions to justify the current valuation.
Reassess the thesis against the named valuation, risk, and quarterly checkpoint evidence in this report.
Capture your own thesis, position size, and follow-up questions. Stays on this device, only you can see it.
Persistent service cost inflation forces capital intensity higher, structurally compressing normalized 35% margins.
Recent large-scale acquisitions fail to yield promised synergies, destroying capital efficiency and inflating debt.
Substantial earnings revisions reflect prolonged operational margin compression and lower commodity price realizations, eroding equity valuation multiples and diminishing the capital available for balance sheet deleveraging.
現在:5.73 for the period ended 2025-12-31
警戒条件Internal valuation cross-checks forward revisions fall below 10.00 per share over four consecutive quarters
A persistent drop in return on capital demonstrates that incremental upstream investments and acquired acreage fail to generate acceptable economic value, undermining the rationale for continued capital expenditure programs.
現在:3.3% as of 2026-05-20
警戒条件Falls below 2.0% for two consecutive quarters
A material reduction in operating cash conversion indicates working capital drag and lower earnings quality, constraining internal cash flow and increasing the risk of issuing unplanned debt to fund shareholder returns.
現在:5.263 as of 2026-05-20
警戒条件Falls below 2.000 over a trailing twelve-month period
Shrinking gross margins suggest that production costs and extraction inefficiencies are outpacing realized revenues across core acreage, diminishing well-level profitability and undermining long-term production growth assumptions.
現在:35.0% for the period ended 2025-12-31
警戒条件Compresses below 30.0% over two consecutive quarters
Convert the revenue and margin path into after-tax free cash flow, discount the annual per-share amounts and terminal value at WACC, then adjust for signed net debt per current share.
This edition does not contain enough finite inputs to reproduce the lens calculation.
Add depreciation to net income, subtract maintenance capex, divide by diluted shares, and apply a normalized valuation multiple.
This edition does not contain enough finite inputs to reproduce the lens calculation.
Warning level: Internal valuation cross-checks forward revisions fall below 10.00 per share over four consecutive quarters. Substantial earnings revisions reflect prolonged operational margin compression and lower commodity price realizations, eroding equity valuation multiples and diminishing the capital available for balance sheet deleveraging.
Warning level: Falls below 2.0% for two consecutive quarters. A persistent drop in return on capital demonstrates that incremental upstream investments and acquired acreage fail to generate acceptable economic value, undermining the rationale for continued capital expenditure programs.
Warning level: Falls below 2.000 over a trailing twelve-month period. A material reduction in operating cash conversion indicates working capital drag and lower earnings quality, constraining internal cash flow and increasing the risk of issuing unplanned debt to fund shareholder returns.
Warning level: Compresses below 30.0% over two consecutive quarters. Shrinking gross margins suggest that production costs and extraction inefficiencies are outpacing realized revenues across core acreage, diminishing well-level profitability and undermining long-term production growth assumptions.
| マージン |
|---|
| FANG | Diamondback Energy Inc. | $57.5B | 12.0x | 4.0x | 7.7x | — | — |
| COP | ConocoPhillips | 13.9x | 2.6x | 7.3x | 11.3% | 22.1% | |
| EOG | EOG Resources Inc. | 10.1x | 3.3x | 6.5x | 18.2% | 37.9% | |
| OXY | Occidental Petroleum Corporation | 16.8x | 2.9x | 7.6x | 4.1% | 17.7% | |
| DVN | Devon Energy Corporation | 9.4x | 3.6x | 5.6x | 15.2% | 6.9% | |
| EQT | EQT Corporation | 12.7x | 4.0x | 6.1x | 13.4% | 57.4% |
