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.
Este relatório ainda não foi traduzido. Atualize em alguns minutos assim que a fila de tradução recuperar o atraso.
§1 Resumo executivo
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 flow generation at mid-cycle prices, though it remains inherently exposed to commodity cyclicality.
Free cash flow for FANG (FANG) is computed as operating cash flow minus capital expenditure. We report both the absolute level and the FCF margin against revenue, with five years of trajectory.
Operating cash flow is the primary signal: when OCF is negative or significantly below net income, the cash-flow subsection flags the divergence and traces the cause to working-capital, deferred-revenue, or earnings-quality effects.
Capital expenditure is reported as a percentage of revenue alongside the absolute number. Heavy investment phases are separated from harvesting phases so reinvestment intent is legible.
The financing activity row tracks dividends paid, share repurchases, and net debt issuance. Together with FCF, it answers whether buybacks and dividends are funded organically or by issuing debt.
FAQ
FANG — frequently asked questions
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.
Our composite fair-value range for FANG is $92.1–$213, with a midpoint of $152. The range is triangulated across multiple valuation models (discounted earnings, forward earnings scenarios, peer multiples, and where applicable owner earnings or reverse DCF) and weighted by reliability for FANG's archetype.
Our current rating for FANG is Sell with a confidence score of 72/100. Sell. The stock is severely disconnected from mid-cycle fundamental realities, requiring peak conditions to justify the current valuation. This is research for educational purposes, not personalized investment advice.
The top risks our latest report flags for FANG are: Severe Commodity Downcycle; Cost Inflation Squeeze; M&A Integration Failure. The single biggest risk is Severe Commodity Downcycle: Global demand destruction pushes crude below $60/bbl structurally, eliminating free cash flow generation.
Our current rating for FANG is Sell, issued with a confidence score of 72/100 and a moat score of 3/10. The rating reflects the composite fair-value range ($92.1–$213) versus the current price of $204.
FANG is classified as a cyclical stock. Archetype determines how every downstream parameter — discount rate, terminal growth, deceleration curve, terminal multiple, scenario probability weights, scorecard weights, and which valuation models are prioritized — is calibrated for FANG.
