선택적 제품 분석
허용하는 경우 개인정보 보호를 고려한 제한적 분석을 사용해 어떤 리서치 여정이 효과적인지 파악합니다. 광고 추적기나 세션 녹화는 사용하지 않습니다. 환경설정에서 이 선택을 변경할 수 있습니다. 자세한 내용은 개인정보 처리방침.
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.
투자 논리를 약화시킬 수 있는 다섯 가지 변화입니다.
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.
현재:32.9% for the period ended 2025-12-31
다음이면 경고Drops 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.
| 매출 | 14,929,000,000 |
|---|---|
| 매출원가 | 9,708,000,000 |
| 매출총이익 | 5,221,000,000 |
| 영업비용 | 303,000,000 |
| 영업이익 | 4,918,000,000 |
| 영업외 항목 및 세금 | -3,254,000,000 |
| 순이익 | 1,664,000,000 |
2026-05-20 분석에 사용된 시점 재무 데이터입니다.
| 기간 | 매출 | EBITDA | 순이익 | 영업 현금흐름 | 잉여 현금흐름 | 자본적 지출 | 감가상각비 | 주식 기반 보상 | 자사주 매입 | 지급 배당금 | 순부채 발행 | 투자 현금흐름 | 재무 현금흐름 | 기초 현금 | 기말 현금 | 현금 및 투자자산 | 총부채 | 영업이익률 | ROIC | WACC | ROIC−WACC 스프레드 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021-12-31 | 67.5억 | 43.7억 | 21.8억 | 39.4억 | 16.7억 | 22.7억 | 12.8억 | 5100만 | 5.3억 | 3.1억 | -6.8억 | — | — | — | — | 6.5억 | 67.7억 | 60.5% | — | 6.3% | — |
| 2022-12-31 | 95.7억 | 72.3억 | 43.9억 | 63.3억 | 27.1억 | 36.1억 | 13.4억 | 5500만 | 12.5억 | 15.7억 | -2.6억 | — | — | — | — | 1.6억 | 63.8억 | 68.2% | — | 8.1% | — |
| 2023-12-31 | 83.4억 | 61.7억 | 31.4억 | 59.2억 | 12.1억 | 47.1억 | 17.5억 | 5400만 | 8.4억 | 14.4억 | 3.8억 | — | — | — | — | 5.8억 | 68억 | 54.8% | — | 8.1% | — |
| 2024-12-31 | 110.2억 | 76.4억 | 33.4억 | 64.1억 | -53.7억 | 117.9억 | 28.5억 | 6500만 | 9.6억 | 15.8억 | 63.7억 | — | — | — | — | 1.6억 | 133.3억 | 39.9% | — | 8.6% | — |
| 2025-12-31 | 149.3억 | 71.8억 | 16.6억 | 87.6억 | -7억 | 94.6억 | 50.4억 | — | 20.1억 | 11.6억 | 15.8억 | — | — | — | — | 1억 | 148.8억 | 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.
현재:5.73 for the period ended 2025-12-31
다음이면 경고Internal 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.
현재:3.3% as of 2026-05-20
다음이면 경고Falls 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.
현재:5.263 as of 2026-05-20
다음이면 경고Falls 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.
현재:35.0% for the period ended 2025-12-31
다음이면 경고Compresses 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.
| 마진 |
|---|
| 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% |
