{ "ticker": "DVN", "name": "Devon Energy Corp", "legal_name": "DEVON ENERGY CORP/DE", "cik": "0001090012", "exchange": "NYSE", "sic": "1311", "industry": "Crude Petroleum & Natural Gas", "state": "DE", "fiscal_year_end": "1231", "is_financial": false, "is_utility": false, "snapshot_date": "2026-10-26", "price": { "value": 51.39, "as_of": "2026-10-23", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1" }, "market_cap": { "value": 56529000000.0, "as_of": "2026-10-23", "unit": "USD", "meaning": "price on the price date x latest reported point-in-time shares (see inputs.share_count_as_of)", "warning": null, "unavailable_reason": null, "inputs": { "traded_price": { "value": 51.39, "as_of": "2026-10-23", "unit": "USD per traded unit (share or ADS)", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1" }, "sec_shares_outstanding": { "value": 1100000000.0, "unit": "underlying shares", "concept": "SEC cover page 10-Q 0001193125-26-334340 (1,100,000,000 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/1090012/000119312526334340/dvn-20260630.htm", "period_end": "2026-07-22", "accession": "0001193125-26-334340", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000119312526334340/R1.htm" }, "depositary_ratio": { "value": 1.0, "unit": "underlying shares per traded unit", "status": "domestic", "source": "10-K filer; SEC shares are the traded units", "evidence_url": null, "evidence_form": null, "evidence_filed": null, "body_snippet": null }, "formula": "market_value = traded_price (price date) / depositary_ratio x latest point-in-time SEC shares outstanding (share-count date shown; from the filing cover page, summed across share classes only where the issuer filing verifies the classes are economically equivalent (rule + evidence URL in the source text), else withheld; priced at the primary listed class, so where other classes trade at a different price the value is an approximation; restated only for issuer-verified splits after the count date); weighted-average share counts are never used", "split_adjustment": null, "share_count_as_of": "2026-07-22", "share_count_age_days_at_price_date": 93, "warning": null, "computed": "51.39 (price 2026-10-23) / 1 x 1,100,000,000 (shares at 2026-07-22) = 56,529,000,000" } }, "share_basis": { "ratio": 1.0, "status": "domestic", "source": "10-K filer; SEC shares are the traded units", "evidence": null, "meaning": "SEC share counts and per-share figures are per underlying share; ratio = underlying shares per traded unit (1 for domestic common stock; N for an ADS representing N shares)." }, "scores": { "graham": { "score": 55.5, "status": "ok", "complete": true, "missing_tests": [], "passes_all": false, "data_as_of": "2025-12-31", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [ "Revenue" ], "history_from": "2014", "history_through": "2025", "price_as_of": "2026-10-23", "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 22, "not_cross_checked": 2 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/graham", "components": [ { "test": "1", "name": "Adequate size", "value": 17.19, "unit": "revenue $B", "threshold": ">= 1", "points": 5.0, "max": 5 }, { "test": "2a", "name": "Current ratio", "value": 0.72, "threshold": ">= 2.0", "points": 0.0, "max": 15 }, { "test": "2b", "name": "Long-term debt vs working capital", "value": null, "unit": "LTD / WC", "threshold": "<= 1.0", "points": 0.0, "max": 15, "note": "working capital not positive" }, { "test": "3", "name": "Positive earnings each of 10 years", "value": "7 of 10", "threshold": "10 of 10", "points": 10.5, "max": 15 }, { "test": "4", "name": "Dividends every year for 20 years", "value": "20 of 20", "threshold": "20 of 20", "points": 15.0, "max": 15, "missing_years": [], "cross_check": { "verified_years": [], "mismatch_years": [], "unverified_years": [ 2006, 2007, 2008, 2009, 2010, 2011, 2012, 2013, 2014, 2015, 2016, 2017, 2018, 2019, 2020, 2021, 2022, 2023, 2024, 2025 ] }, "note": null }, { "test": "5", "name": "EPS growth, 3-yr avg now vs 10 yrs ago", "value": "-9.97 -> 4.86", "threshold": ">= +33%", "points": 0.0, "max": 10, "note": "base period average not positive" }, { "test": "6", "name": "P/E on 3-year average EPS", "value": 10.6, "threshold": "<= 15", "points": 15.0, "max": 15, "note": null }, { "test": "7", "name": "P/B <= 1.5, or P/E x P/B <= 22.5", "value": "P/B 1.35, product 14.3", "threshold": "<= 1.5 or <= 22.5", "points": 10.0, "max": 10 } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 51.39, "kind": "price", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1", "period": "2026-10-23", "age_days": 3, "stale": false }, { "name": "Revenue", "value": 17188000000.0, "kind": "current", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000119312526056485/", "period": "2025-12-31", "accession": "0001193125-26-056485", "fact_id": 24288569, "verified": "unverified", "age_days": 299, "stale": true }, { "name": "current_assets", "value": 5049000000.0, "kind": "current", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000119312526334340/", "period": "2026-06-30", "accession": "0001193125-26-334340", "fact_id": 24340956, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "current_liabilities", "value": 7040000000.0, "kind": "current", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000119312526334340/", "period": "2026-06-30", "accession": "0001193125-26-334340", "fact_id": 24367864, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "lt_debt", "value": 9891000000.0, "kind": "current", "source": "SEC XBRL LongTermDebtNoncurrent", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000119312526334340/", "period": "2026-06-30", "accession": "0001193125-26-334340", "fact_id": 24418033, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "equity", "value": 41747000000.0, "kind": "current", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000119312526334340/", "period": "2026-06-30", "accession": "0001193125-26-334340", "fact_id": 24500802, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "Net income FY2016", "value": -1056000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000156459019003382/", "period": "2016-12-31", "accession": "0001564590-19-003382", "fact_id": 20688425, "verified": "unverified", "age_days": 3586 }, { "name": "Net income FY2017", "value": 898000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000156459020005182/", "period": "2017-12-31", "accession": "0001564590-20-005182", "fact_id": 20695058, "verified": "unverified", "age_days": 3221 }, { "name": "Net income FY2018", "value": 3064000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000156459021006239/", "period": "2018-12-31", "accession": "0001564590-21-006239", "fact_id": 20701513, "verified": "unverified", "age_days": 2856 }, { "name": "Net income FY2019", "value": -355000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000156459022005321/", "period": "2019-12-31", "accession": "0001564590-22-005321", "fact_id": 20707845, "verified": "unverified", "age_days": 2491 }, { "name": "Net income FY2020", "value": -2680000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000095017023002852/", "period": "2020-12-31", "accession": "0000950170-23-002852", "fact_id": 20714275, "verified": "unverified", "age_days": 2125 }, { "name": "Net income FY2021", "value": 2813000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001104659-26-067065)", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000095017024021781/", "period": "2021-12-31", "accession": "0000950170-24-021781", "fact_id": 20720908, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 6031000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K/A via companyfacts; frames served proxy 0001104659-26-067065)", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000110465926046005/", "period": "2022-12-31", "accession": "0001104659-26-046005", "fact_id": 20728016, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 3739000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K/A via companyfacts; frames served proxy 0001104659-26-067065)", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000110465926046005/", "period": "2023-12-31", "accession": "0001104659-26-046005", "fact_id": 20734974, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": 2893000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K/A via companyfacts; frames served proxy 0001104659-26-067065)", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000110465926046005/", "period": "2024-12-31", "accession": "0001104659-26-046005", "fact_id": 20741493, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": 2642000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001104659-26-067065)", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000119312526056485/", "period": "2025-12-31", "accession": "0001193125-26-056485", "fact_id": 24294088, "verified": "unverified", "age_days": 299 }, { "name": "Dividend years (Yahoo)", "value": [ 2002, 2003, 2004, 2005, 2006, 2007, 2008, 2009, 2010, 2011, 2012, 2013, 2014, 2015, 2016, 2017, 2018, 2019, 2020, 2021, 2022, 2023, 2024, 2025, 2026 ], "kind": "history", "source": "Yahoo Finance dividend history", "url": "https://finance.yahoo.com/quote/DVN/history?filter=div", "period": null, "verified": "unverified", "note": "XBRL dividends-per-share facts cover 0 of the 20 years" }, { "name": "EPS diluted FY2014", "value": 3.91, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000156459017001607/", "period": "2014-12-31", "accession": "0001564590-17-001607", "fact_id": 20759102, "verified": "unverified", "age_days": 4317 }, { "name": "EPS diluted FY2015", "value": -31.72, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000156459018002582/", "period": "2015-12-31", "accession": "0001564590-18-002582", "fact_id": 20763398, "verified": "unverified", "age_days": 3952 }, { "name": "EPS diluted FY2016", "value": -2.09, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000156459019003382/", "period": "2016-12-31", "accession": "0001564590-19-003382", "fact_id": 20767482, "verified": "unverified", "age_days": 3586 }, { "name": "EPS diluted FY2023", "value": 5.84, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000119312526056485/", "period": "2023-12-31", "accession": "0001193125-26-056485", "fact_id": 20799770, "verified": "unverified", "age_days": 1030 }, { "name": "EPS diluted FY2024", "value": 4.56, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000119312526056485/", "period": "2024-12-31", "accession": "0001193125-26-056485", "fact_id": 20805625, "verified": "unverified", "age_days": 664 }, { "name": "EPS diluted FY2025", "value": 4.17, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000119312526056485/", "period": "2025-12-31", "accession": "0001193125-26-056485", "fact_id": 24300153, "verified": "unverified", "age_days": 299 }, { "name": "Shares outstanding", "value": 1100000000.0, "kind": "current", "source": "SEC cover page 10-Q 0001193125-26-334340 (1,100,000,000 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/1090012/000119312526334340/dvn-20260630.htm", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000119312526334340/R1.htm", "period": "2026-07-22", "accession": "0001193125-26-334340", "fact_id": 24599705, "age_days": 96, "stale": false } ] }, "magic_formula": { "score": null, "status": "insufficient data (latest annual operating income is CY2016)", "complete": null, "missing_tests": [], "passes_all": null, "data_as_of": null, "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": null, "history_through": null, "price_as_of": null, "price_stale": null, "verification": null, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/magic_formula", "components": [], "inputs": [] }, "momentum": { "score": 76.1, "status": "ok", "complete": true, "missing_tests": [], "passes_all": null, "data_as_of": "2026-10-23", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": null, "history_through": null, "price_as_of": "2026-10-23", "price_stale": null, "verification": null, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/momentum", "components": [ { "name": "12-1 month return", "value": 47.3, "unit": "%", "percentile": 87.9, "points": 44.0, "max": 50 }, { "name": "6 month return", "value": 8.2, "unit": "%", "percentile": 60.9, "points": 12.2, "max": 20 }, { "name": "Price / 52-week high", "value": 1.0, "points": 15.0, "max": 15 }, { "name": "Volatility penalty (60d annualised)", "value": 33.2, "unit": "%", "points": 5.0, "max": 15 } ], "inputs": [ { "name": "Adjusted close series (14 months)", "value": 51.39, "kind": "price", "source": "Yahoo Finance / Alpaca Market Data daily history", "url": null, "period": "2026-10-23", "age_days": 3, "stale": false } ] }, "insider": { "score": 40.7, "status": "ok", "complete": true, "missing_tests": [], "passes_all": null, "data_as_of": "2026-10-23", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": null, "history_through": null, "price_as_of": null, "price_stale": null, "verification": null, "coverage": { "window_start": "2026-07-28", "through": "2026-10-23", "missing_days": 3, "note": "Form 4 data loaded through 2026-10-23" }, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/insider", "components": [ { "name": "Open-market buy value / market cap (percentile among buyers)", "value": 0.04, "unit": "bp", "points": 12.3, "max": 35 }, { "name": "Distinct buyers", "value": 1, "points": 6.2, "max": 25 }, { "name": "Buyer seniority", "value": 1.0, "points": 20.0, "max": 20 }, { "name": "Recency (half-life 30d)", "value": 0.38, "points": 3.8, "max": 10 }, { "name": "Sales penalty (excludes 10b5-1 plan sales)", "value": 0.06, "unit": "bp", "points": -1.6, "max": 0 } ], "inputs": [ { "name": "Form 4 S Lowe Robert Ferrall III 2026-09-14", "value": 344218.2, "shares": 6756.0, "price": 50.95, "role": "officer", "period": "2026-09-14", "source": "SEC Form 4 (insider transactions data set)", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000109001226000123/" }, { "name": "Form 4 P Gaspar Clay M 2026-09-14", "value": 199876.03999999998, "shares": 3913.0, "price": 51.08, "role": "CEO", "period": "2026-09-14", "source": "SEC Form 4 (insider transactions data set)", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000109001226000124/" } ] }, "buffett": { "score": 62.6, "status": "partial: 5", "complete": false, "missing_tests": [ "5" ], "passes_all": false, "data_as_of": "2026-06-30", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": "2016", "history_through": "2025", "price_as_of": "2026-10-23", "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 38, "not_cross_checked": 2 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/buffett", "components": [ { "test": "1", "name": "Average return on equity (net income / year-end equity)", "value": "10.8% over 8 yrs", "threshold": ">= 15%", "points": 10.1, "max": 25 }, { "test": "2", "name": "Profitable every year", "value": "7 of 10", "threshold": "all years", "points": 10.5, "max": 15 }, { "test": "3", "name": "Net income growth, 3-yr average now vs start of window", "value": "+18.0% a year", "threshold": ">= +10%", "points": 10.0, "max": 10 }, { "test": "4", "name": "Borrowings / 3-yr average earnings (years to repay)", "value": 4.2, "threshold": "<= 4", "points": 14.4, "max": 15, "unit": "years", "note": "LongTermDebt (incl. current maturities) + short-term borrowings" }, { "test": "5", "name": "Operating margin, 5-yr average", "value": "0 years with operating income and revenue", "threshold": ">= 20%", "points": null, "max": 10, "note": "needs at least 4 of the last 5 years" }, { "test": "6", "name": "Free cash flow / net income, 5-yr (operating cash flow minus capex)", "value": "0.97", "threshold": ">= 1.0", "points": 9.5, "max": 10 }, { "test": "7", "name": "Owner-earnings yield (3-yr avg free cash flow / market cap)", "value": "5.2%", "threshold": ">= 7%", "points": 8.1, "max": 15 } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 51.39, "kind": "price", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1", "period": "2026-10-23", "age_days": 3, "stale": false }, { "name": "Net income FY2018", "value": 3064000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000156459021006239/", "period": "2018-12-31", "accession": "0001564590-21-006239", "fact_id": 20701513, "verified": "unverified", "age_days": 2856 }, { "name": "Equity at FY2018 end", "value": 9186000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000156459020005182/", "period": "2018-12-31", "accession": "0001564590-20-005182", "fact_id": 22762619, "verified": "unverified", "age_days": 2856 }, { "name": "Net income FY2019", "value": -355000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000156459022005321/", "period": "2019-12-31", "accession": "0001564590-22-005321", "fact_id": 20707845, "verified": "unverified", "age_days": 2491 }, { "name": "Equity at FY2019 end", "value": 5802000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000156459021006239/", "period": "2019-12-31", "accession": "0001564590-21-006239", "fact_id": 22787602, "verified": "unverified", "age_days": 2491 }, { "name": "Net income FY2020", "value": -2680000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000095017023002852/", "period": "2020-12-31", "accession": "0000950170-23-002852", "fact_id": 20714275, "verified": "unverified", "age_days": 2125 }, { "name": "Equity at FY2020 end", "value": 2885000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000156459022005321/", "period": "2020-12-31", "accession": "0001564590-22-005321", "fact_id": 22812286, "verified": "unverified", "age_days": 2125 }, { "name": "Net income FY2021", "value": 2813000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001104659-26-067065)", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000095017024021781/", "period": "2021-12-31", "accession": "0000950170-24-021781", "fact_id": 20720908, "verified": "unverified", "age_days": 1760 }, { "name": "Equity at FY2021 end", "value": 9262000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000095017023002852/", "period": "2021-12-31", "accession": "0000950170-23-002852", "fact_id": 22838227, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 6031000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K/A via companyfacts; frames served proxy 0001104659-26-067065)", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000110465926046005/", "period": "2022-12-31", "accession": "0001104659-26-046005", "fact_id": 20728016, "verified": "unverified", "age_days": 1395 }, { "name": "Equity at FY2022 end", "value": 11167000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000095017024021781/", "period": "2022-12-31", "accession": "0000950170-24-021781", "fact_id": 22866367, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 3739000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K/A via companyfacts; frames served proxy 0001104659-26-067065)", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000110465926046005/", "period": "2023-12-31", "accession": "0001104659-26-046005", "fact_id": 20734974, "verified": "unverified", "age_days": 1030 }, { "name": "Equity at FY2023 end", "value": 12061000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000095017025022844/", "period": "2023-12-31", "accession": "0000950170-25-022844", "fact_id": 22894000, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": 2893000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K/A via companyfacts; frames served proxy 0001104659-26-067065)", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000110465926046005/", "period": "2024-12-31", "accession": "0001104659-26-046005", "fact_id": 20741493, "verified": "unverified", "age_days": 664 }, { "name": "Equity at FY2024 end", "value": 14496000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000119312526056485/", "period": "2024-12-31", "accession": "0001193125-26-056485", "fact_id": 22919582, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": 2642000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001104659-26-067065)", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000119312526056485/", "period": "2025-12-31", "accession": "0001193125-26-056485", "fact_id": 24294088, "verified": "unverified", "age_days": 299 }, { "name": "Equity at FY2025 end", "value": 15528000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000119312526334340/", "period": "2025-12-31", "accession": "0001193125-26-334340", "fact_id": 24477298, "verified": "unverified", "age_days": 299 }, { "name": "Net income FY2016", "value": -1056000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000156459019003382/", "period": "2016-12-31", "accession": "0001564590-19-003382", "fact_id": 20688425, "verified": "unverified", "age_days": 3586 }, { "name": "Net income FY2017", "value": 898000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000156459020005182/", "period": "2017-12-31", "accession": "0001564590-20-005182", "fact_id": 20695058, "verified": "unverified", "age_days": 3221 }, { "name": "Net income FY2018", "value": 3064000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000156459021006239/", "period": "2018-12-31", "accession": "0001564590-21-006239", "fact_id": 20701513, "verified": "unverified", "age_days": 2856 }, { "name": "Net income FY2019", "value": -355000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000156459022005321/", "period": "2019-12-31", "accession": "0001564590-22-005321", "fact_id": 20707845, "verified": "unverified", "age_days": 2491 }, { "name": "Net income FY2020", "value": -2680000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000095017023002852/", "period": "2020-12-31", "accession": "0000950170-23-002852", "fact_id": 20714275, "verified": "unverified", "age_days": 2125 }, { "name": "Net income FY2021", "value": 2813000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001104659-26-067065)", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000095017024021781/", "period": "2021-12-31", "accession": "0000950170-24-021781", "fact_id": 20720908, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 6031000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K/A via companyfacts; frames served proxy 0001104659-26-067065)", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000110465926046005/", "period": "2022-12-31", "accession": "0001104659-26-046005", "fact_id": 20728016, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 3739000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K/A via companyfacts; frames served proxy 0001104659-26-067065)", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000110465926046005/", "period": "2023-12-31", "accession": "0001104659-26-046005", "fact_id": 20734974, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": 2893000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K/A via companyfacts; frames served proxy 0001104659-26-067065)", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000110465926046005/", "period": "2024-12-31", "accession": "0001104659-26-046005", "fact_id": 20741493, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": 2642000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001104659-26-067065)", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000119312526056485/", "period": "2025-12-31", "accession": "0001193125-26-056485", "fact_id": 24294088, "verified": "unverified", "age_days": 299 }, { "name": "debt_incl_current", "value": 11388000000.0, "kind": "current", "source": "SEC XBRL LongTermDebt", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000119312526334340/", "period": "2026-06-30", "accession": "0001193125-26-334340", "fact_id": 24429318, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "debt_short", "value": 1497000000.0, "kind": "current", "source": "SEC XBRL ShortTermBorrowings", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000119312526334340/", "period": "2026-06-30", "accession": "0001193125-26-334340", "fact_id": 24444013, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "Operating cash flow FY2021", "value": 4899000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000095017024021781/", "period": "2021-12-31", "accession": "0000950170-24-021781", "fact_id": 20957731, "verified": "unverified", "age_days": 1760 }, { "name": "Capital expenditure FY2021", "value": 1989000000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquireProductiveAssets (10-K via companyfacts; capex fallback)", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000095017024021781/", "period": "2021-12-31", "accession": "0000950170-24-021781", "fact_id": 20276500, "verified": "unverified", "age_days": 1760 }, { "name": "Operating cash flow FY2022", "value": 8530000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000095017025022844/", "period": "2022-12-31", "accession": "0000950170-25-022844", "fact_id": 20964715, "verified": "unverified", "age_days": 1395 }, { "name": "Capital expenditure FY2022", "value": 2542000000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquireProductiveAssets (10-K via companyfacts; capex fallback)", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000095017025022844/", "period": "2022-12-31", "accession": "0000950170-25-022844", "fact_id": 20276501, "verified": "unverified", "age_days": 1395 }, { "name": "Operating cash flow FY2023", "value": 6544000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000119312526056485/", "period": "2023-12-31", "accession": "0001193125-26-056485", "fact_id": 20971552, "verified": "unverified", "age_days": 1030 }, { "name": "Capital expenditure FY2023", "value": 3883000000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquireProductiveAssets (10-K via companyfacts; capex fallback)", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000119312526056485/", "period": "2023-12-31", "accession": "0001193125-26-056485", "fact_id": 20276502, "verified": "unverified", "age_days": 1030 }, { "name": "Operating cash flow FY2024", "value": 6600000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000119312526056485/", "period": "2024-12-31", "accession": "0001193125-26-056485", "fact_id": 20977971, "verified": "unverified", "age_days": 664 }, { "name": "Capital expenditure FY2024", "value": 3645000000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquireProductiveAssets (10-K via companyfacts; capex fallback)", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000119312526056485/", "period": "2024-12-31", "accession": "0001193125-26-056485", "fact_id": 20276503, "verified": "unverified", "age_days": 664 }, { "name": "Operating cash flow FY2025", "value": 6711000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000119312526056485/", "period": "2025-12-31", "accession": "0001193125-26-056485", "fact_id": 24312164, "verified": "unverified", "age_days": 299 }, { "name": "Capital expenditure FY2025", "value": 3592000000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquireProductiveAssets (10-K via companyfacts; capex fallback)", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000119312526056485/", "period": "2025-12-31", "accession": "0001193125-26-056485", "fact_id": 20276504, "verified": "unverified", "age_days": 299 }, { "name": "Shares outstanding", "value": 1100000000.0, "kind": "current", "source": "SEC cover page 10-Q 0001193125-26-334340 (1,100,000,000 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/1090012/000119312526334340/dvn-20260630.htm", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000119312526334340/R1.htm", "period": "2026-07-22", "accession": "0001193125-26-334340", "fact_id": 24599705, "age_days": 96, "stale": false } ] }, "lynch": { "score": 32.1, "status": "ok", "complete": true, "missing_tests": [], "passes_all": false, "data_as_of": "2026-06-30", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": "2020", "history_through": "2025", "price_as_of": "2026-10-23", "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 6, "not_cross_checked": 1 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/lynch", "components": [ { "test": "1", "name": "PEG: P/E divided by 5-yr EPS growth (in % points)", "value": null, "threshold": "<= 1.0", "points": 0.0, "max": 30, "note": "earnings not positive in both years, or growth not positive: PEG undefined" }, { "test": "2", "name": "EPS growth, 5-yr compound rate", "value": null, "threshold": "12% to 35% a year", "points": 0.0, "max": 20, "note": "earnings not positive in both years" }, { "test": "3", "name": "P/E on latest annual EPS", "value": 12.3, "threshold": "<= 25", "points": 10.0, "max": 10 }, { "test": "4", "name": "Borrowings / equity", "value": 0.31, "threshold": "<= 0.5", "points": 15.0, "max": 15, "note": "LongTermDebt (incl. current maturities) + short-term borrowings" }, { "test": "5", "name": "Years of the last 5 in which EPS rose", "value": "2 of 5", "threshold": "5 of 5", "points": 6.0, "max": 15 }, { "test": "6", "name": "Net cash (cash minus borrowings) / market cap", "value": "-21.1%", "threshold": ">= +10%", "points": 1.1, "max": 10 } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 51.39, "kind": "price", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1", "period": "2026-10-23", "age_days": 3, "stale": false }, { "name": "EPS diluted FY2025", "value": 4.17, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000119312526056485/", "period": "2025-12-31", "accession": "0001193125-26-056485", "fact_id": 24300153, "verified": "unverified", "age_days": 299 }, { "name": "EPS diluted FY2020", "value": -7.12, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000095017023002852/", "period": "2020-12-31", "accession": "0000950170-23-002852", "fact_id": 20783037, "verified": "unverified", "age_days": 2125 }, { "name": "debt_incl_current", "value": 11388000000.0, "kind": "current", "source": "SEC XBRL LongTermDebt", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000119312526334340/", "period": "2026-06-30", "accession": "0001193125-26-334340", "fact_id": 24429318, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "debt_short", "value": 1497000000.0, "kind": "current", "source": "SEC XBRL ShortTermBorrowings", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000119312526334340/", "period": "2026-06-30", "accession": "0001193125-26-334340", "fact_id": 24444013, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "equity", "value": 41747000000.0, "kind": "current", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000119312526334340/", "period": "2026-06-30", "accession": "0001193125-26-334340", "fact_id": 24500802, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "cash", "value": 950000000.0, "kind": "current", "source": "SEC XBRL CashAndCashEquivalentsAtCarryingValue", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000119312526334340/", "period": "2026-06-30", "accession": "0001193125-26-334340", "fact_id": 24534409, "verified": "unverified", "age_days": 118, "stale": false } ] }, "graham_enterprising": { "score": 52.4, "status": "ok", "complete": true, "missing_tests": [], "passes_all": false, "data_as_of": "2026-06-30", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": "2020", "history_through": "2025", "price_as_of": "2026-10-23", "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 10, "not_cross_checked": 3 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/graham_enterprising", "components": [ { "test": "1", "name": "Current ratio", "value": 0.72, "threshold": ">= 1.5", "points": 0.0, "max": 15 }, { "test": "2", "name": "Borrowings vs working capital", "value": null, "threshold": "<= 1.1x", "points": 0.0, "max": 15, "note": "working capital not positive" }, { "test": "3", "name": "No earnings deficit in the last 5 years", "value": "5 of 5 profitable", "threshold": "5 of 5", "points": 15.0, "max": 15 }, { "test": "4", "name": "Pays a current dividend", "value": "yes", "threshold": "yes", "points": 10.0, "max": 10 }, { "test": "5", "name": "EPS higher than five years earlier", "value": "-7.12 -> 4.17", "threshold": "higher", "points": 10.0, "max": 10 }, { "test": "6", "name": "Price / book value per share", "value": 1.35, "threshold": "<= 1.2", "points": 17.4, "max": 20, "note": "book value used because intangibles are not separated in the dataset (Graham uses net tangible assets)" }, { "test": "7", "name": "Price / net current asset value per share (current assets minus all liabilities)", "value": null, "threshold": "<= 0.67", "points": 0.0, "max": 15, "note": "net current asset value not positive" } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 51.39, "kind": "price", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1", "period": "2026-10-23", "age_days": 3, "stale": false }, { "name": "current_assets", "value": 5049000000.0, "kind": "current", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000119312526334340/", "period": "2026-06-30", "accession": "0001193125-26-334340", "fact_id": 24340956, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "current_liabilities", "value": 7040000000.0, "kind": "current", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000119312526334340/", "period": "2026-06-30", "accession": "0001193125-26-334340", "fact_id": 24367864, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "Net income FY2021", "value": 2813000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001104659-26-067065)", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000095017024021781/", "period": "2021-12-31", "accession": "0000950170-24-021781", "fact_id": 20720908, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 6031000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K/A via companyfacts; frames served proxy 0001104659-26-067065)", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000110465926046005/", "period": "2022-12-31", "accession": "0001104659-26-046005", "fact_id": 20728016, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 3739000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K/A via companyfacts; frames served proxy 0001104659-26-067065)", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000110465926046005/", "period": "2023-12-31", "accession": "0001104659-26-046005", "fact_id": 20734974, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": 2893000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K/A via companyfacts; frames served proxy 0001104659-26-067065)", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000110465926046005/", "period": "2024-12-31", "accession": "0001104659-26-046005", "fact_id": 20741493, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": 2642000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001104659-26-067065)", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000119312526056485/", "period": "2025-12-31", "accession": "0001193125-26-056485", "fact_id": 24294088, "verified": "unverified", "age_days": 299 }, { "name": "Dividend years (Yahoo)", "value": [ 2019, 2020, 2021, 2022, 2023, 2024, 2025, 2026 ], "kind": "history", "source": "Yahoo Finance dividend history", "url": "https://finance.yahoo.com/quote/DVN/history?filter=div", "period": null }, { "name": "EPS diluted FY2025", "value": 4.17, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000119312526056485/", "period": "2025-12-31", "accession": "0001193125-26-056485", "fact_id": 24300153, "verified": "unverified", "age_days": 299 }, { "name": "EPS diluted FY2020", "value": -7.12, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000095017023002852/", "period": "2020-12-31", "accession": "0000950170-23-002852", "fact_id": 20783037, "verified": "unverified", "age_days": 2125 }, { "name": "equity", "value": 41747000000.0, "kind": "current", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000119312526334340/", "period": "2026-06-30", "accession": "0001193125-26-334340", "fact_id": 24500802, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "Shares outstanding", "value": 1100000000.0, "kind": "current", "source": "SEC cover page 10-Q 0001193125-26-334340 (1,100,000,000 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/1090012/000119312526334340/dvn-20260630.htm", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000119312526334340/R1.htm", "period": "2026-07-22", "accession": "0001193125-26-334340", "fact_id": 24599705, "age_days": 96, "stale": false } ] }, "piotroski": { "score": 55.6, "status": "partial: 8", "complete": false, "missing_tests": [ "8" ], "passes_all": false, "data_as_of": null, "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": "2024", "history_through": "2026", "price_as_of": null, "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 23, "not_cross_checked": 0 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/piotroski", "components": [ { "test": "1", "name": "Return on assets is positive", "value": "8.4%", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "2", "name": "Operating cash flow is positive", "value": "6,711M", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "3", "name": "Return on assets improved on the prior year", "value": "9.5% -> 8.4%", "threshold": "pass = 1", "points": 0.0, "max": 11.11111111111111 }, { "test": "4", "name": "Operating cash flow exceeds net income (accruals)", "value": "6,711M vs 2,642M", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "5", "name": "Long-term debt / assets fell", "value": "27.5% -> 23.4%", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "6", "name": "Current ratio improved", "value": "1.04 -> 0.98", "threshold": "pass = 1", "points": 0.0, "max": 11.11111111111111 }, { "test": "7", "name": "No new shares issued (share count did not rise)", "value": "635M -> 1,100M", "threshold": "pass = 1", "points": 0.0, "max": 11.11111111111111 }, { "test": "8", "name": "Operating margin improved (stand-in for gross margin, which the dataset does not carry)", "value": null, "threshold": "pass = 1", "points": null, "max": 11.11111111111111, "note": "an input is not reported for one of the two years" }, { "test": "9", "name": "Asset turnover (revenue / assets) improved", "value": "0.52 -> 0.54", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 } ], "inputs": [ { "name": "net_income 2025-12-31", "value": 2642000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001104659-26-067065)", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000119312526056485/", "period": "2025-12-31", "accession": "0001193125-26-056485", "fact_id": 24294088, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2025-12-31", "value": 31599000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000119312526334340/", "period": "2025-12-31", "accession": "0001193125-26-334340", "fact_id": 24376951, "verified": "unverified", "age_days": 299 }, { "name": "cfo 2025-12-31", "value": 6711000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000119312526056485/", "period": "2025-12-31", "accession": "0001193125-26-056485", "fact_id": 24312164, "verified": "unverified", "age_days": 299 }, { "name": "net_income 2025-12-31", "value": 2642000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001104659-26-067065)", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000119312526056485/", "period": "2025-12-31", "accession": "0001193125-26-056485", "fact_id": 24294088, "verified": "unverified", "age_days": 299 }, { "name": "net_income 2024-12-31", "value": 2893000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K/A via companyfacts; frames served proxy 0001104659-26-067065)", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000110465926046005/", "period": "2024-12-31", "accession": "0001104659-26-046005", "fact_id": 20741493, "verified": "unverified", "age_days": 664 }, { "name": "total_assets 2025-12-31", "value": 31599000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000119312526334340/", "period": "2025-12-31", "accession": "0001193125-26-334340", "fact_id": 24376951, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2024-12-31", "value": 30489000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000119312526056485/", "period": "2024-12-31", "accession": "0001193125-26-056485", "fact_id": 21929635, "verified": "unverified", "age_days": 664 }, { "name": "cfo 2025-12-31", "value": 6711000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000119312526056485/", "period": "2025-12-31", "accession": "0001193125-26-056485", "fact_id": 24312164, "verified": "unverified", "age_days": 299 }, { "name": "net_income 2025-12-31", "value": 2642000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001104659-26-067065)", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000119312526056485/", "period": "2025-12-31", "accession": "0001193125-26-056485", "fact_id": 24294088, "verified": "unverified", "age_days": 299 }, { "name": "lt_debt 2025-12-31", "value": 7391000000.0, "kind": "history", "source": "SEC XBRL LongTermDebtNoncurrent", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000119312526334340/", "period": "2025-12-31", "accession": "0001193125-26-334340", "fact_id": 24410366, "verified": "unverified", "age_days": 299 }, { "name": "lt_debt 2024-12-31", "value": 8398000000.0, "kind": "history", "source": "SEC XBRL LongTermDebtNoncurrent", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000119312526056485/", "period": "2024-12-31", "accession": "0001193125-26-056485", "fact_id": 22085624, "verified": "unverified", "age_days": 664 }, { "name": "total_assets 2025-12-31", "value": 31599000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000119312526334340/", "period": "2025-12-31", "accession": "0001193125-26-334340", "fact_id": 24376951, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2024-12-31", "value": 30489000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000119312526056485/", "period": "2024-12-31", "accession": "0001193125-26-056485", "fact_id": 21929635, "verified": "unverified", "age_days": 664 }, { "name": "current_assets 2025-12-31", "value": 4006000000.0, "kind": "history", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000119312526334340/", "period": "2025-12-31", "accession": "0001193125-26-334340", "fact_id": 24322722, "verified": "unverified", "age_days": 299 }, { "name": "current_assets 2024-12-31", "value": 3427000000.0, "kind": "history", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000119312526056485/", "period": "2024-12-31", "accession": "0001193125-26-056485", "fact_id": 21323706, "verified": "unverified", "age_days": 664 }, { "name": "current_liabilities 2025-12-31", "value": 4086000000.0, "kind": "history", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000119312526334340/", "period": "2025-12-31", "accession": "0001193125-26-334340", "fact_id": 24349682, "verified": "unverified", "age_days": 299 }, { "name": "current_liabilities 2024-12-31", "value": 3309000000.0, "kind": "history", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000119312526056485/", "period": "2024-12-31", "accession": "0001193125-26-056485", "fact_id": 21596597, "verified": "unverified", "age_days": 664 }, { "name": "shares_out 2026-07-22", "value": 1100000000.0, "kind": "history", "source": "SEC XBRL EntityCommonStockSharesOutstanding", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000119312526334340/", "period": "2026-07-22", "accession": "0001193125-26-334340", "fact_id": 24589379, "verified": "unverified", "age_days": 96 }, { "name": "shares_out 2025-07-23", "value": 634800000.0, "kind": "history", "source": "SEC XBRL EntityCommonStockSharesOutstanding", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000095017025103695/", "period": "2025-07-23", "accession": "0000950170-25-103695", "fact_id": 24578539, "verified": "unverified", "age_days": 460 }, { "name": "revenue 2025-12-31", "value": 17188000000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000119312526056485/", "period": "2025-12-31", "accession": "0001193125-26-056485", "fact_id": 24288569, "verified": "unverified", "age_days": 299 }, { "name": "revenue 2024-12-31", "value": 15940000000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000119312526056485/", "period": "2024-12-31", "accession": "0001193125-26-056485", "fact_id": 20654981, "verified": "unverified", "age_days": 664 }, { "name": "total_assets 2025-12-31", "value": 31599000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000119312526334340/", "period": "2025-12-31", "accession": "0001193125-26-334340", "fact_id": 24376951, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2024-12-31", "value": 30489000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000119312526056485/", "period": "2024-12-31", "accession": "0001193125-26-056485", "fact_id": 21929635, "verified": "unverified", "age_days": 664 } ] } }, "net_income_by_fy": [ { "fy": 2013, "period_end": "2013-12-31", "sec_frame": "CY2013", "value": -20000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1090012/000119312516466687/", "accession": "0001193125-16-466687" }, { "fy": 2014, "period_end": "2014-12-31", "sec_frame": "CY2014", "value": 1607000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1090012/000156459017001607/", "accession": "0001564590-17-001607" }, { "fy": 2015, "period_end": "2015-12-31", "sec_frame": "CY2015", "value": -12896000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1090012/000156459018002582/", "accession": "0001564590-18-002582" }, { "fy": 2016, "period_end": "2016-12-31", "sec_frame": "CY2016", "value": -1056000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1090012/000156459019003382/", "accession": "0001564590-19-003382" }, { "fy": 2017, "period_end": "2017-12-31", "sec_frame": "CY2017", "value": 898000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1090012/000156459020005182/", "accession": "0001564590-20-005182" }, { "fy": 2018, "period_end": "2018-12-31", "sec_frame": "CY2018", "value": 3064000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1090012/000156459021006239/", "accession": "0001564590-21-006239" }, { "fy": 2019, "period_end": "2019-12-31", "sec_frame": "CY2019", "value": -355000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1090012/000156459022005321/", "accession": "0001564590-22-005321" }, { "fy": 2020, "period_end": "2020-12-31", "sec_frame": "CY2020", "value": -2680000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1090012/000095017023002852/", "accession": "0000950170-23-002852" }, { "fy": 2021, "period_end": "2021-12-31", "sec_frame": "CY2021", "value": 2813000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1090012/000095017024021781/", "accession": "0000950170-24-021781" }, { "fy": 2022, "period_end": "2022-12-31", "sec_frame": "CY2022", "value": 6031000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1090012/000110465926046005/", "accession": "0001104659-26-046005" }, { "fy": 2023, "period_end": "2023-12-31", "sec_frame": "CY2023", "value": 3739000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1090012/000110465926046005/", "accession": "0001104659-26-046005" }, { "fy": 2024, "period_end": "2024-12-31", "sec_frame": "CY2024", "value": 2893000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1090012/000110465926046005/", "accession": "0001104659-26-046005" }, { "fy": 2025, "period_end": "2025-12-31", "sec_frame": "CY2025", "value": 2642000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1090012/000119312526056485/", "accession": "0001193125-26-056485" } ], "eps_diluted_by_fy": [ { "fy": 2013, "period_end": "2013-12-31", "sec_frame": "CY2013", "value": -0.06, "url": "https://www.sec.gov/Archives/edgar/data/1090012/000119312516466687/", "accession": "0001193125-16-466687", "value_reported": -0.06, "split_factor": 1.0, "split_basis": "filed 2016-02-17" }, { "fy": 2014, "period_end": "2014-12-31", "sec_frame": "CY2014", "value": 3.91, "url": "https://www.sec.gov/Archives/edgar/data/1090012/000156459017001607/", "accession": "0001564590-17-001607", "value_reported": 3.91, "split_factor": 1.0, "split_basis": "filed 2017-02-15" }, { "fy": 2015, "period_end": "2015-12-31", "sec_frame": "CY2015", "value": -31.72, "url": "https://www.sec.gov/Archives/edgar/data/1090012/000156459018002582/", "accession": "0001564590-18-002582", "value_reported": -31.72, "split_factor": 1.0, "split_basis": "filed 2018-02-21" }, { "fy": 2016, "period_end": "2016-12-31", "sec_frame": "CY2016", "value": -2.09, "url": "https://www.sec.gov/Archives/edgar/data/1090012/000156459019003382/", "accession": "0001564590-19-003382", "value_reported": -2.09, "split_factor": 1.0, "split_basis": "filed 2019-02-20" }, { "fy": 2017, "period_end": "2017-12-31", "sec_frame": "CY2017", "value": 1.7, "url": "https://www.sec.gov/Archives/edgar/data/1090012/000156459020005182/", "accession": "0001564590-20-005182", "value_reported": 1.7, "split_factor": 1.0, "split_basis": "filed 2020-02-19" }, { "fy": 2018, "period_end": "2018-12-31", "sec_frame": "CY2018", "value": 6.1, "url": "https://www.sec.gov/Archives/edgar/data/1090012/000156459021006239/", "accession": "0001564590-21-006239", "value_reported": 6.1, "split_factor": 1.0, "split_basis": "filed 2021-02-17" }, { "fy": 2019, "period_end": "2019-12-31", "sec_frame": "CY2019", "value": -0.89, "url": "https://www.sec.gov/Archives/edgar/data/1090012/000156459022005321/", "accession": "0001564590-22-005321", "value_reported": -0.89, "split_factor": 1.0, "split_basis": "filed 2022-02-16" }, { "fy": 2020, "period_end": "2020-12-31", "sec_frame": "CY2020", "value": -7.12, "url": "https://www.sec.gov/Archives/edgar/data/1090012/000095017023002852/", "accession": "0000950170-23-002852", "value_reported": -7.12, "split_factor": 1.0, "split_basis": "filed 2023-02-15" }, { "fy": 2021, "period_end": "2021-12-31", "sec_frame": "CY2021", "value": 4.19, "url": "https://www.sec.gov/Archives/edgar/data/1090012/000095017024021781/", "accession": "0000950170-24-021781", "value_reported": 4.19, "split_factor": 1.0, "split_basis": "filed 2024-02-28" }, { "fy": 2022, "period_end": "2022-12-31", "sec_frame": "CY2022", "value": 9.12, "url": "https://www.sec.gov/Archives/edgar/data/1090012/000095017025022844/", "accession": "0000950170-25-022844", "value_reported": 9.12, "split_factor": 1.0, "split_basis": "filed 2025-02-19" }, { "fy": 2023, "period_end": "2023-12-31", "sec_frame": "CY2023", "value": 5.84, "url": "https://www.sec.gov/Archives/edgar/data/1090012/000119312526056485/", "accession": "0001193125-26-056485", "value_reported": 5.84, "split_factor": 1.0, "split_basis": "filed 2026-02-18" }, { "fy": 2024, "period_end": "2024-12-31", "sec_frame": "CY2024", "value": 4.56, "url": "https://www.sec.gov/Archives/edgar/data/1090012/000119312526056485/", "accession": "0001193125-26-056485", "value_reported": 4.56, "split_factor": 1.0, "split_basis": "filed 2026-02-18" }, { "fy": 2025, "period_end": "2025-12-31", "sec_frame": "CY2025", "value": 4.17, "url": "https://www.sec.gov/Archives/edgar/data/1090012/000119312526056485/", "accession": "0001193125-26-056485", "value_reported": 4.17, "split_factor": 1.0, "split_basis": "filed 2026-02-18" } ], "revenue_by_fy": [ { "fy": 2013, "period_end": "2013-12-31", "sec_frame": "CY2013", "value": 10397000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1090012/000119312516466687/", "accession": "0001193125-16-466687" }, { "fy": 2014, "period_end": "2014-12-31", "sec_frame": "CY2014", "value": 20638000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1090012/000156459017001607/", "accession": "0001564590-17-001607" }, { "fy": 2015, "period_end": "2015-12-31", "sec_frame": "CY2015", "value": 13145000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1090012/000156459018002582/", "accession": "0001564590-18-002582" }, { "fy": 2016, "period_end": "2016-12-31", "sec_frame": "CY2016", "value": 6753000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1090012/000156459019003382/", "accession": "0001564590-19-003382" }, { "fy": 2017, "period_end": "2017-12-31", "sec_frame": "CY2017", "value": 6501000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1090012/000156459020005182/", "accession": "0001564590-20-005182" }, { "fy": 2018, "period_end": "2018-12-31", "sec_frame": "CY2018", "value": 8896000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1090012/000156459021006239/", "accession": "0001564590-21-006239" }, { "fy": 2019, "period_end": "2019-12-31", "sec_frame": "CY2019", "value": 6220000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1090012/000156459022005321/", "accession": "0001564590-22-005321" }, { "fy": 2020, "period_end": "2020-12-31", "sec_frame": "CY2020", "value": 4828000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1090012/000095017023002852/", "accession": "0000950170-23-002852" }, { "fy": 2021, "period_end": "2021-12-31", "sec_frame": "CY2021", "value": 12206000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1090012/000095017024021781/", "accession": "0000950170-24-021781" }, { "fy": 2022, "period_end": "2022-12-31", "sec_frame": "CY2022", "value": 19169000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1090012/000095017025022844/", "accession": "0000950170-25-022844" }, { "fy": 2023, "period_end": "2023-12-31", "sec_frame": "CY2023", "value": 15258000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1090012/000119312526056485/", "accession": "0001193125-26-056485" }, { "fy": 2024, "period_end": "2024-12-31", "sec_frame": "CY2024", "value": 15940000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1090012/000119312526056485/", "accession": "0001193125-26-056485" }, { "fy": 2025, "period_end": "2025-12-31", "sec_frame": "CY2025", "value": 17188000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1090012/000119312526056485/", "accession": "0001193125-26-056485" } ], "dividend_years": [ 1993, 1994, 1995, 1996, 1997, 1998, 1999, 2000, 2001, 2002, 2003, 2004, 2005, 2006, 2007, 2008, 2009, 2010, 2011, 2012, 2013, 2014, 2015, 2016, 2017, 2018, 2019, 2020, 2021, 2022, 2023, 2024, 2025, 2026 ], "insider_transactions_recent": [ { "txn_date": "2026-09-14", "insider_name": "Lowe Robert Ferrall III", "role": "officer", "code": "S", "shares": 6756.0, "price": 50.95, "value": 344218.2, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1090012/000109001226000123/" }, { "txn_date": "2026-09-14", "insider_name": "Gaspar Clay M", "role": "CEO", "code": "P", "shares": 3913.0, "price": 51.08, "value": 199876.03999999998, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1090012/000109001226000124/" }, { "txn_date": "2026-06-10", "insider_name": "Alexander Andrea", "role": "officer", "code": "S", "shares": 18000.0, "price": 46.74, "value": 841320.0, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1090012/000109001226000066/" }, { "txn_date": "2026-05-14", "insider_name": "Vela Adam M", "role": "officer", "code": "S", "shares": 24342.0, "price": 47.21, "value": 1149185.82, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1090012/000109001226000058/" }, { "txn_date": "2026-05-11", "insider_name": "Ritenour Jeffrey L", "role": "officer", "code": "S", "shares": 70029.0, "price": 46.66, "value": 3267553.1399999997, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1090012/000109001226000055/" } ], "links": { "sec_filings": "https://www.sec.gov/edgar/browse/?CIK=0001090012", "sec_xbrl_companyfacts": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001090012.json", "sec_form4": "https://www.sec.gov/cgi-bin/browse-edgar?action=getcompany&CIK=0001090012&type=4", "sec_8k": "https://www.sec.gov/cgi-bin/browse-edgar?action=getcompany&CIK=0001090012&type=8-K", "yahoo": "https://finance.yahoo.com/quote/DVN", "stooq": "https://stooq.com/q/d/?s=dvn.us", "external_views_link_only": { "morningstar": "https://www.morningstar.com/search?query=DVN", "finviz": "https://finviz.com/quote.ashx?t=DVN", "stockanalysis": "https://stockanalysis.com/stocks/dvn/", "seeking_alpha": "https://seekingalpha.com/symbol/DVN", "openinsider": "http://openinsider.com/search?q=DVN", "google_news": "https://news.google.com/rss/search?q=DVN+stock" } }, "machine_readable": { "json": "https://theclaudetrader.com/s/DVN.json", "markdown": "https://theclaudetrader.com/s/DVN.md", "research_packet": "https://theclaudetrader.com/r/DVN.json", "index": "https://theclaudetrader.com/llms.txt" }, "dossier": null, "cite_as": "The Claude Trader snapshot 2026-10-26, https://theclaudetrader.com/s/DVN; data from SEC EDGAR XBRL and market prices (Alpaca Market Data, Yahoo Finance) to 2026-10-23.", "disclaimer": "Scores are deterministic rule outputs from public filings. fair_value_model is a labelled model estimate from the same filings (method at /fair-value), not an opinion or recommendation.", "fair_value_model": { "fair_value": 63.62, "fv_low": 59.67, "fv_high": 74.54, "fv_gap_pct": 23.8, "fv_verdict": "green", "fv_methods": 3, "fv_as_of": "2026-10-23", "fv_calculated_on": "2026-10-26", "fv_inputs_through": "2026-08-05", "fv_skipped": null, "unit": "per traded unit (share or ADS), same currency as the price", "methods": { "dcf": { "value": 63.615528099922955, "growth_used": 0.1, "fcf_avg": 2911666666.6666665, "inputs": { "fcf": { "value": 2911666666.6666665, "years": [ 2023, 2024, 2025 ], "by_year": [ 2661000000.0, 2955000000.0, 3119000000.0 ], "cfo": [ { "value": 6544000000.0, "tag": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "period_end": "2023-12-31", "accession": "0001193125-26-056485", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1090012/000119312526056485/" }, { "value": 6600000000.0, "tag": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "period_end": "2024-12-31", "accession": "0001193125-26-056485", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1090012/000119312526056485/" }, { "value": 6711000000.0, "tag": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "period_end": "2025-12-31", "accession": "0001193125-26-056485", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1090012/000119312526056485/" } ], "capex": [ { "value": 3883000000.0, "tag": "SEC XBRL PaymentsToAcquireProductiveAssets (10-K via companyfacts; capex fallback)", "period_end": "2023-12-31", "accession": "0001193125-26-056485", "filed": "2026-02-18", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000119312526056485/" }, { "value": 3645000000.0, "tag": "SEC XBRL PaymentsToAcquireProductiveAssets (10-K via companyfacts; capex fallback)", "period_end": "2024-12-31", "accession": "0001193125-26-056485", "filed": "2026-02-18", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000119312526056485/" }, { "value": 3592000000.0, "tag": "SEC XBRL PaymentsToAcquireProductiveAssets (10-K via companyfacts; capex fallback)", "period_end": "2025-12-31", "accession": "0001193125-26-056485", "filed": "2026-02-18", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000119312526056485/" } ] }, "revenue_cagr_5y": { "value": 0.28911486607531267, "from": { "value": 4828000000.0, "tag": "SEC XBRL Revenues", "period_end": "2020-12-31", "accession": "0000950170-23-002852", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1090012/000095017023002852/" }, "to": { "value": 17188000000.0, "tag": "SEC XBRL Revenues", "period_end": "2025-12-31", "accession": "0001193125-26-056485", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1090012/000119312526056485/" } }, "shares": { "value": 1100000000.0, "tag": "SEC cover page 10-Q 0001193125-26-334340 (1,100,000,000 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/1090012/000119312526334340/dvn-20260630.htm", "period_end": "2026-07-22", "accession": "0001193125-26-334340", "filed": "2026-08-05", "url": "https://www.sec.gov/Archives/edgar/data/1090012/000119312526334340/R1.htm" } } }, "earnings": { "value": 74.54332236842106, "pe_used": 17.876096491228072, "pe_raw": 17.876096491228072, "pe_basis": "SIC 13 peer median excluding itself (7 peers)", "inputs": { "eps": { "fy": 2025, "value": 4.17, "tag": "SEC XBRL EarningsPerShareDiluted", "period_end": "2025-12-31", "accession": "0001193125-26-056485", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1090012/000119312526056485/", "value_reported": 4.17, "split_factor": 1.0 } } }, "graham": { "value": 59.67268504859733, "inputs": { "eps": { "fy": 2025, "value": 4.17, "tag": "SEC XBRL EarningsPerShareDiluted", "period_end": "2025-12-31", "accession": "0001193125-26-056485", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1090012/000119312526056485/", "value_reported": 4.17, "split_factor": 1.0 }, "bvps": { "value": 37.95181818181818, "equity": { "value": 41747000000.0, "tag": "SEC XBRL StockholdersEquity", "period_end": "2026-06-30", "accession": "0001193125-26-334340", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1090012/000119312526334340/" }, "shares": 1100000000.0 } } } }, "method_note": "Median of up to three methods from SEC filings: owner-earnings DCF (3-yr avg FCF, 10-yr two-stage, growth = min(5-yr revenue CAGR, 10%) fading to 2.5%, 9% discount), trailing EPS x SIC-peer median P/E (8-35), Graham number. Model estimate, not advice.", "discount_rate": 0.09, "terminal_growth": 0.025, "verdict_rule": "green: fair value more than 10% above price; red: more than 10% below; amber: within 10%", "page": "https://theclaudetrader.com/fair-value" } }