Company report

Devon Energy corporate report

Loading current market price

Get this report

Loading current market price

Get this report as part of a subscription

Enquire about Subscriptions

Already have subscription? Sign In

Further information

Pay by Invoice or Credit Card FAQs

Contact us

Submit your details to receive further information about this report.

  • An error has occurred while getting captcha image

Report summary

Devon’s seven-month flurry of M&A repositioned its portfolio to be better suited for growth in a low-price environment. We now estimate that Devon holds the second-largest base of undeveloped North American liquids reserves that generates >10% returns under US$70/bbl WTI. Our deal valuations suggest Devon had to pay a modest premium to acquire the high-upside tight-oil assets, while selling its non-core assets at a small discount. Devon will rely on its proven track record as a strong tight-oil operator to improve results and create incremental value. Gearingis far above historical norms; the company needs to prove it can de-lever orgaincally. We believe Devon is well positioned to generate free cash flow.

What's included

This report contains

  • Document

    Devon Energy corporate report

    PDF 536.82 KB

  • Document

    Devon Energy corporate report

    ZIP 1.68 MB

  • Document

    Devon Energy corporate report.xls

    XLS 3.88 MB

Table of contents

Tables and charts

This report includes 27 images and tables including:


  • Enterprise value vs. WM NPV10
  • Asset-level NPV10
  • Share-price evolution
  • Evolution of market premium / discount
  • Net-debt evolution
  • Benchmark: gearing evolution
  • Benchmark: WM commercial reserves of North American onshore liquids by breakeven
  • Key tight-oil asset breakevens and reserves
  • Key uncon-gas asset breakevens and reserves
  • Cana/STACK/SCOOP operational evolution
  • Bone Spring operational evolution
  • Cash flow breakevens evolution
  • Net debt outlook
  • Devon: reported and forecasted production
  • Benchmark: liq. production CAGR 2017 - 2022
  • Reported organic reserve replacement
  • Benchmark: WM commercial reserves life
  • Base price assumptions (nominal terms)
  • Base, high and low Brent (nominal terms)


  • SWOT analysis
  • Key assets
  • Deal metrics: net change from “portfolio sharpening” M&A activity
  • Base price assumptions (nominal terms)
  • High price assumptions
  • Low price assumptions
  • Valuation assumptions
  • Foreign exchange rate assumptions

Questions about this report?

  • Europe:
    +44 131 243 4699
  • Americas:
    +1 713 470 1900
  • Asia Pacific:
    +61 2 8224 8898