olivlawolivlaw

olivLaw · US equity research

Diversified Energy Company DEC

Crude Petroleum & Natural Gas · SIC 1311 · Vertical: Crude Petroleum & Natural Gas (SIC 1311)

13.33USD−2.27% · 1 dayClose 04 Nov 2026

Diversified Energy Company (DEC) produces, transports and markets natural gas, NGLs and oil from mature, long-life assets located mainly in Appalachia and the Central region of the United States. After its 2025 and 2026 acquisitions and the launch of an operated development program in Oklahoma, the company is expanding its production base, with average daily output reaching 1,086 MMcfepd in 2025.

At the close of 04 Nov 2026, Diversified Energy Company (DEC) stock was 13.33 USD (−2.27% on the day), with market capitalisation 943.4 m USD, P/E 2.3 on diluted EPS of 5.80 USD over the last 12 months, dividend yield 9.35%, beta 0.46, 52-week range 12.44–18.30 USD. Latest reported quarter (Q2 2026): revenue of 811.9 m USD (+38.4% YoY), net income of 246.9 m USD (−17.1% YoY), diluted EPS 3.31 USD.

Data as of · AI analysis dated · Source: SEC filings and closing prices, computed by olivLaw.

Market cap
943.4 m USD
shares as of 05 Aug 2026
P/E (TTM)
2.3
Diluted EPS TTM 5.80 · TTM to 30 Jun 2026
E/P (TTM)
43.51%
TTM to 30 Jun 2026
Dividend yield
9.35%
Beta (2y)
0.46
Volatility (1y) 39%
52-week range
12.4418.30

Price history

Loading chart…

Technical reading

RSI (14)
35.5
weak (30–45)
Bollinger (20, 2)
13.52 – 15.14
below the lower band · %B -0.11 · band width 11.3%
SMA 50 / 200
14.36 / 14.46
downtrend (price < SMA50 < SMA200)
MACD (12, 26, 9)
-0.09 / 0.03
MACD below signal

Indicators describe past prices; on their own they do not predict direction. On our history the RSI ≤ 40 filter added no return (see the signals methodology).

Performance

CompanyS&P 500vs S&P 500Vertical median
1 month−2.1%−2.0%−0.1 pp—
3 months+1.8%−2.2%+4.0 pp—
6 months−13.2%+4.3%−17.4 pp—
Year to date−7.9%+10.6%−18.5 pp—
1 year−1.7%+10.5%−12.2 pp+16.2%
3 years+1,381.1%+73.7%+1,307.4 pp+4.6%
5 years+832.2%+61.7%+770.4 pp—
Max drawdown (1y)
−31.7%
30 Mar 2026 → 28 Jul 2026
Max drawdown (5y)
−52.0%
18 Aug 2022 → 01 Nov 2023
Compound annual growth (5y)
+56.3%
S&P 500 +10.1%

Price returns, dividends excluded.

Quarterly results

Latest quarter: Q2 2026 · 30 Jun 2026

Revenue
811.9 m USD
+38.4% YoY
Net income
246.9 m USD
−17.1% YoY
Diluted EPS
3.31
−9.8% YoY
net / operating
30.4% / 58.1%

Quarterly margins

Quarterly statements · USD

Fiscal yearQ1 '25Q2 '25Q3 '25Q4 '25Q1 '26Q2 '26
Revenue62.5 m586.7 m499.8 m666.5 m27.1 m811.9 m
Operating income-188.1 m291.4 m180.9 m250.9 m-250.6 m471.8 m
Depreciation & amortisation74.6 m92.7 m——108.6 m103.4 m
Interest expense42.7 m56.1 m——63.4 m61.3 m
Pre-tax income-257.5 m236.1 m——-313.4 m387.3 m
Income tax65.3 m-61.8 m——-152.8 m139.7 m
Net income-323.2 m297.7 m171.1 m195.5 m-160.6 m246.9 m
Diluted EPS-5.523.672.142.48-2.133.31
Operating cash flow84.9 m80.3 m ≈——168.7 m88.8 m ≈
Capex28.0 m61.2 m ≈——58.0 m40.4 m ≈
Dividends paid17.2 m22.7 m ≈——22.1 m21.0 m ≈

≈ derived quarter (cumulative difference / share-days average)

E/P over time

E/P = trailing-12-month diluted EPS / price at quarter end. E/P is the inverse of P/E and stays defined when earnings are negative.

Today's P/E sits at the 0 percentile of its own 3-quarter history (min 2.4, median 2.8, max 5.2; quarters with earnings only).

Fiscal years

Fiscal year20212022202320242025
Revenue1.0 bn1.9 bn1.9 bn757.3 m1.8 bn
Revenue YoYunavailable+90.5%+1.5%−61.1%+141.5%
Net income-325.5 m-625.4 m748.7 m-104.4 m341.1 m
Net income YoYunavailableunavailableunavailable−113.9%unavailable
Diluted EPS-8.20-14.8215.76-2.174.58
Diluted EPS YoYunavailableunavailableunavailable−113.8%unavailable
net %-32.3%-32.6%38.4%-13.8%18.6%
Free cash flowunavailableunavailable217.2 m168.6 m280.0 m

Reported results vs expectations

Loading…

Balance sheet & financial health

Fiscal year 2025 · 31 Dec 2025

Cash
29.7 m USD
Financial debt
3.0 bn USD
Net debt
2.9 bn USD
Equity
995.0 m USD
Total assets
6.2 bn USD
Debt / equity
2.97x
Current ratio
0.60x
ROE
48.5%
ROA
6.7%
FCF margin
15.3%

Financial statements (source on every figure)

Revenue and net income (USD)

Margins

Income statement · USD

Revenue
2023
1.9 bn
2024
757.3 m
2025
1.8 bn

SEC (XBRL)· 26 Feb 2026verified

Gross profit
2023
203.2 m
2024
109.5 m
2025
—

SEC (XBRL)· 17 Mar 2025verified

Operating income
2023
1.1 bn
2024
-97.1 m
2025
535.0 m

SEC (XBRL)· 26 Feb 2026verified

Depreciation & amortisation
2023
273.3 m
2024
292.0 m
2025
412.5 m

SEC (XBRL)· 26 Feb 2026verified

EBITDA
2023
1.4 bn ≈
2024
194.9 m ≈
2025
947.5 m ≈

SEC (XBRL)· 26 Feb 2026derived

Interest expense
2023
130.9 m
2024
136.8 m
2025
210.0 m

SEC (XBRL)· 26 Feb 2026verified

Pre-tax income
2023
989.6 m
2024
-247.9 m
2025
301.3 m

SEC (XBRL)· 26 Feb 2026verified

Income tax
2023
239.2 m
2024
-144.8 m
2025
-40.6 m

SEC (XBRL)· 26 Feb 2026verified

Net income
2023
748.7 m
2024
-104.4 m
2025
341.1 m

SEC (XBRL)· 26 Feb 2026verified

Diluted EPS
2023
15.76
2024
-2.17
2025
4.58

SEC (XBRL)· 26 Feb 2026verified

Weighted average diluted shares
2023
47.5 m
2024
48.0 m
2025
74.5 m

SEC (XBRL)· 26 Feb 2026verified

Balance sheet · USD

Cash
2023
3.8 m
2024
6.0 m
2025
29.7 m

SEC (XBRL)· 26 Feb 2026verified

Receivables
2023
—
2024
234.4 m
2025
408.4 m

SEC (XBRL)· 26 Feb 2026verified

Inventories
2023
7.8 m
2024
9.6 m
2025
27.8 m

SEC (XBRL)· 26 Feb 2026verified

Current assets
2023
304.6 m
2024
304.3 m
2025
650.2 m

SEC (XBRL)· 26 Feb 2026verified

Property, plant & equipment, net
2023
442.1 m
2024
425.8 m
2025
446.0 m

SEC (XBRL)· 26 Feb 2026verified

Intangibles (excl. goodwill)
2023
19.4 m
2024
2.9 m
2025
3.2 m

SEC (XBRL)· 26 Feb 2026verified

Total assets
2023
3.5 bn
2024
4.0 bn
2025
6.2 bn

SEC (XBRL)· 26 Feb 2026verified

Accounts payable
2023
53.5 m
2024
35.0 m
2025
81.8 m

SEC (XBRL)· 26 Feb 2026verified

Short-term debt
2023
200.8 m
2024
209.5 m
2025
236.6 m

SEC (XBRL)· 26 Feb 2026verified

Long-term debt
2023
1.1 bn
2024
1.5 bn
2025
2.7 bn

SEC (XBRL)· 26 Feb 2026verified

Current liabilities
2023
638.4 m
2024
777.1 m
2025
1.1 bn

SEC (XBRL)· 26 Feb 2026verified

Total liabilities
2023
2.9 bn
2024
3.5 bn
2025
5.2 bn

SEC (XBRL)· 26 Feb 2026verified

Equity
2023
537.7 m
2024
412.0 m
2025
995.0 m

SEC (XBRL)· 26 Feb 2026verified

Shares outstanding at year end
2023
0
2024
0
2025
—

SEC (XBRL)· 17 Mar 2025verified

Cash flow · USD

Operating cash flow
2023
291.4 m
2024
220.7 m
2025
464.6 m

SEC (XBRL)· 26 Feb 2026verified

Capex
2023
74.3 m
2024
52.1 m
2025
184.6 m

SEC (XBRL)· 26 Feb 2026verified

Free cash flow
2023
217.2 m ≈
2024
168.6 m ≈
2025
280.0 m ≈

SEC (XBRL)· 26 Feb 2026derived

Investing cash flow
2023
-246.7 m
2024
-266.8 m
2025
-820.2 m

SEC (XBRL)· 26 Feb 2026verified

Financing cash flow
2023
-67.4 m
2024
58.4 m
2025
448.4 m

SEC (XBRL)· 26 Feb 2026verified

Dividends paid
2023
168.0 m
2024
83.9 m
2025
85.0 m

SEC (XBRL)· 26 Feb 2026verified

Share repurchases
2023
0
2024
5.2 m
2025
—

SEC (XBRL)· 17 Mar 2025verified

Computed indicators

Growth

Revenue growth (YoY)
141.5%
computed by olivLawFY 2025
Revenue CAGR 3Y
-1.6%
computed by olivLawFY 2022 → FY 2025
Revenue CAGR 5Y
unavailable
input data missing
EBIT growth (YoY)
unavailable
the base of the ratio is not positive
Net income growth (YoY)
unavailable
the base of the ratio is not positive
Net income CAGR 3Y
unavailable
the base of the ratio is not positive
Net income CAGR 5Y
unavailable
input data missing
EPS growth (YoY)
unavailable
the base of the ratio is not positive
EPS CAGR 3Y
unavailable
the base of the ratio is not positive
EPS CAGR 5Y
unavailable
input data missing
FCF growth (YoY)
66.1%
computed by olivLawFY 2025

Profitability

Gross margin
unavailable
input data missing
EBITDA margin
55.4%
computed by olivLawTTM to 30 Jun 2026
EBIT margin
32.6%
computed by olivLawTTM to 30 Jun 2026
Net margin
22.6%
computed by olivLawTTM to 30 Jun 2026
FCF margin
18.1%
computed by olivLawTTM to 30 Jun 2026

Returns

ROE
47.6%
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
ROA
7.4%
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
ROIC
14.1%
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
ROCE
12.7%
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
Payout ratio (EPS)
unavailable
input data missing
Payout ratio (FCF)
24.3%
computed by olivLawTTM to 30 Jun 2026

Balance sheet

Net debt
2.9 bn USD
computed by olivLawbalance sheet at 30 Jun 2026
Net debt / EBITDA
2.6x
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
Debt / equity
3.1x
computed by olivLawbalance sheet at 30 Jun 2026
Interest coverage
2.8x
computed by olivLawTTM to 30 Jun 2026

Liquidity

Current ratio
0.6x
computed by olivLawbalance sheet at 30 Jun 2026
Quick ratio
unavailable
input data missing
Cash ratio
0.0x
computed by olivLawbalance sheet at 30 Jun 2026

Cash

Operating cash flow
557.0 m USD
computed by olivLawTTM to 30 Jun 2026
Capital expenditure
193.7 m USD
computed by olivLawTTM to 30 Jun 2026
Free cash flow
363.3 m USD
computed by olivLawTTM to 30 Jun 2026
FCF conversion
80.2%
computed by olivLawTTM to 30 Jun 2026
Cash conversion
50.2%
computed by olivLawTTM to 30 Jun 2026

Efficiency

Days sales outstanding
74 days
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
Days inventory outstanding
unavailable
input data missing
Days payables outstanding
unavailable
input data missing
Cash conversion cycle
unavailable
input data missing

Market and valuation

Market capitalisation
943.4 m USD
computed by olivLawbalance sheet at 30 Jun 2026
Enterprise value
3.9 bn USD
computed by olivLawbalance sheet at 30 Jun 2026
Market cap / net income TTM
2.1x
computed by olivLawTTM to 30 Jun 2026
P/E (TTM)
2.3x
computed by olivLawTTM to 30 Jun 2026
Earnings yield
43.5%
computed by olivLawTTM to 30 Jun 2026
P/B
1.0x
computed by olivLawbalance sheet at 30 Jun 2026
P/S
0.5x
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
EV/EBITDA
3.5x
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
EV/EBIT
5.9x
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
EV/Sales
1.9x
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
P/FCF
2.6x
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
FCF yield
38.5%
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
Dividend yield
9.4%
computed by olivLawTTM to 30 Jun 2026
Shareholder yield (distributions)
9.4%
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026

Risk

Altman Z
0.60
computed by olivLawbalance sheet at 30 Jun 2026

Valuation

olivLaw classification

Neutral profile

Score: 62 / 100

A scoring methodology on indicators and valuation, not investment advice.

Closing price

13.33 USD

04 Nov 2026Source: olivLaw, closing series

Market cap: 943.4 m USD

Key indicators

Market capitalisation
943.4 m USD
computed by olivLawbalance sheet at 30 Jun 2026
P/E (TTM)
2.3x
computed by olivLawTTM to 30 Jun 2026
P/B
1.0x
computed by olivLawbalance sheet at 30 Jun 2026
EV/EBITDA
3.5x
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
ROE
47.6%
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
Net margin
22.6%
computed by olivLawTTM to 30 Jun 2026
Revenue growth (YoY)
141.5%
computed by olivLawFY 2025
Dividend yield
9.4%
computed by olivLawTTM to 30 Jun 2026

Coverage and freshness

32/37 reporting lines present
Latest full fiscal year: 2025
Latest reported period: 30 Jun 2026
Latest balance sheet date: 30 Jun 2026
Share count (cover of the latest filing), as of: 05 Aug 2026
Source: SEC (XBRL)published 05 Aug 2026
verified 275

Score by group

  • Balance sheet6
  • Growth0
  • Quality74
  • Returns100
  • Valuation96

Estimated value range

Low
47.79
USD per share
Mid
55.77
USD per share
High
74.81
USD per share
Price: 13.33 USD
The price is below the range
Potential to the central value: 318.4% (value / price − 1)
Margin of safety: 76.1% (1 − price / value)
Agreement between methods: low · 3 methods used · 2 independent bases

The combined range = the median of the valid methods' low, central and high values; it is not a probability interval and does not cover every result. Envelope of all methods: 21.41 – 306.62 USD.

Valuation assumptions are editorial choices, not measured; beta is not measured.

Method ranges (USD per share)

— — Mid · ▏ Price

Valuation methods

  • DCF (discounted cash flow)106.64 – 306.62 (Mid 164.79)
    WACC 6.1% · starting FCFF 561.4 m USD · terminal value share of EV 84%
    The WACC × g sensitivity gives the method's bounds; these are not probabilities.
    Reverse DCF: no growth between −30% and +40% justifies the price
  • Peers: EV/EBITDA21.41 – 47.34 (Mid 32.64)
    15 companies used · median multiple 4.7x · quartiles 4.0x – 5.7x
    APA, AR, CHRD, CRGY, CRK, EOG, EQT, EXE, MGY, MTDR, OVV, REPX, TALO, VIST, WTI
  • Peers: P/E47.79 – 74.81 (Mid 55.77)
    20 companies used · median multiple 9.6x · quartiles 8.2x – 12.9x
    AMPY, APA, AR, CHRD, CNX, CRK, DVN, EOG, EQT, EXE, GPRK, INR, MGY, MTDR, OVV, OXY, PR, REPX, TTE, VIST
  • Dividend discount (DDM)unavailable · input data missing
Multiple comparisons use the SIC vertical: Crude Petroleum & Natural Gas (SIC 1311)

Classification (SIC) comparables group by industry code, not by economic activity; the direct group is an editorial selection by activity. Members' multiples are on their own trailing twelve months, at their own latest close.

Assumptions (illustrative, editorial)

Risk-free rate
4.3%
Equity risk premium
5.0%
Beta (default)
1.00
Cost of equity
9.3%
Terminal growth
2.5%

Factor scorecard

Neutral profile · Score 62/100

FactorValueScoreWeight used
ROIC · Quality14.1%74 (vs peers)11%
Net margin · Quality22.6%76 (vs peers)7%
FCF conversion · Quality80.2%72 (on a fixed band)7%
Revenue CAGR 3Y · Growth-1.6%0 (on a fixed band)9%
EPS CAGR 3Y · Growthunavailableunavailable—
Net debt / EBITDA · Balance sheet2.6x0 (vs peers)11%
Interest coverage · Balance sheet2.8x20 (on a fixed band)7%
Current ratio · Balance sheet0.6x0 (on a fixed band)5%
P/E (TTM) · Valuation2.3x100 (vs peers)11%
EV/EBITDA · Valuation3.5x88 (vs peers)11%
FCF yield · Valuation38.5%100 (on a fixed band)9%
Shareholder yield (distributions) · Returns9.4%100 (on a fixed band)7%
Payout ratio (FCF) · Returns24.3%100 (on a fixed band)5%

Factors without a value were dropped; the remaining weights were renormalised.

Score groups

  • Balance sheet6/100 · 3/3 factors with a value
  • Growth· partial0/100 · 1/2 factors with a value
  • Quality74/100 · 3/3 factors with a value
  • Returns100/100 · 2/2 factors with a value
  • Valuation96/100 · 3/3 factors with a value

A «partial» group is computed from under half of its weight or from one factor: it is not a full assessment of the group.

Memo

Diversified Energy Company (DEC). Latest full fiscal year: 2025; data up to 2026-06-30.

Figures computed from the financial statements: revenue 1.8 bn USD in 2025; YoY growth 141.5%; net margin 22.6%; ROE 47.6%; net debt/EBITDA 2.6x.

The estimated value range is 47.79–74.81 USD per share (median of 3 methods, agreement: low); assumptions are illustrative. Against the central value of 55.77 USD, the price of 13.33 USD leaves a potential of 318.4% (value / price − 1) and a margin of safety of 76.1% (1 − price / value). The range is the median of the methods' low, central and high values, not a probability interval.

olivLaw score 62/100, methodological classification: neutral profile (score, margin of safety and method agreement together; not a judgement of the right price). Groups assessed only in part: growth. Not investment advice.

Text generated deterministically from the figures shown; no language model. Not investment advice.

What supports the thesis

  • ROIC: 14.1%
  • Net margin: 22.6%
  • FCF conversion: 80.2%
  • P/E (TTM): 2.3x
  • EV/EBITDA: 3.5x
  • FCF yield: 38.5%
  • Shareholder yield (distributions): 9.4%
  • Payout ratio (FCF): 24.3%
  • The price is below the estimated value range

What contradicts it

  • Revenue CAGR 3Y: -1.6%
  • Net debt / EBITDA: 2.6x
  • Interest coverage: 2.8x
  • Current ratio: 0.6x
  • The valuation methods diverge

Not assessed (insufficient data or a ratio without meaning): EPS CAGR 3Y.

Versus the vertical median

Crude Petroleum & Natural Gas (SIC 1311) · same industry (4-digit SIC) · compared with 39 companies

Multiples and returns vs the median

P/E
2.3x
vertical median 10.0x
below median (−77.0%)
EV/EBITDA
3.5x
vertical median 5.0x
below median (−29.9%)
P/S
0.5x
vertical median 1.8x
below median (−73.5%)
P/B
1.0x
vertical median 1.3x
below median (−25.5%)
ROE
47.6%
vertical median 10.6%
above median (+348.8%)
Net margin
22.6%
vertical median 9.3%
above median (+142.0%)
EBIT margin
32.6%
vertical median 17.0%
above median (+91.2%)
Revenue YoY
141.5%
vertical median 3.7%
above median (+3,697.9%)
Net debt/EBITDA
2.6x
vertical median 0.9x
above median (+199.0%)
Dividend yield
9.4%
vertical median 2.7%
above median (+246.9%)

Price rebased to 100 (monthly, 5 years)

Companies in the vertical

Market capP/EROENet marginRevenue YoY1A / 3A
TTETotalEnergies SE199.6 bn15.711.3%6.5%−6.2%+38% / +33%
EOGEog Resources, Inc.81.4 bn12.122.5%25.4%−4.5%+44% / +26%
OXYOccidental Petroleum Corporation60.4 bn9.118.9%33.7%−1.9%+44% / +2%
FANGDiamondback Energy, Inc.53.9 bn37.43.8%8.6%+35.8%+26% / +25%
DVNDevon Energy Corp52.4 bn11.311.5%16.7%+7.8%+28% / +6%
EQTEqt Corporation33.9 bn12.910.9%28.4%+63.9%−11% / +36%
EXEExpand Energy Corporation20.8 bn7.814.6%19.8%+186.3%−26% / +12%
PRPermian Resources Corporation20.1 bn15.911.5%21.5%+1.3%+66% / +83%
OVVOvintiv Inc.17.9 bn13.412.1%12.8%−2.7%+62% / +50%
APAApa Corporation16.7 bn10.125.9%—unavailable+91% / +33%
ARAntero Resources Corporation11.5 bn8.417.6%21.7%+22.0%+3% / +58%
CHRDChord Energy Corporation7.2 bn8.910.3%13.4%−7.1%+41% / −18%
MTDRMatador Resources Company6.2 bn8.612.8%19.9%+5.5%+19% / −13%
VISTVista Energy, S.A.B. de C.V.5.9 bn13.433.3%29.0%+41.0%+26% / +101%
MGYMagnolia Oil & Gas Corp5.5 bn13.020.5%28.8%−0.3%+1% / +9%
CNXCNX Resources Corporation5.1 bn5.820.4%35.2%+76.8%−7% / +72%
CRGYCrescent Energy Company5.0 bn79.81.3%1.3%+22.1%+24% / +3%
CRCCalifornia Resources Corp4.3 bn—-15.5%-18.1%+14.7%+1% / −6%
CRKComstock Resources, Inc.3.9 bn7.621.1%23.3%+77.0%−50% / +36%
TALOTalos Energy Inc.2.6 bn—-17.8%-20.5%−9.8%+36% / +12%
KOSKosmos Energy Ltd.1.3 bn—-58.8%-27.4%−23.1%+101% / −67%
REPXRiley Exploration Permian, Inc.950.0 m7.819.9%24.5%−4.4%+57% / +74%
DECDiversified Energy Company943.4 m2.347.6%22.6%+141.5%−2% / +1,381%
AESIAtlas Energy Solutions Inc.843.0 m—-12.1%-13.0%+3.7%−22% / −61%
VTSVitesse Energy, Inc.618.1 m—-7.6%-15.4%+13.2%−31% / −38%

1- and 3-year price returns: for DEC from daily closes (the same as the performance table), for the other companies from month-end closes.

olivLaw engine forecast

The world engine ran after the company's latest material disclosure. Probabilities are of TOUCHING a level within the horizon (not closing there) and sit next to the random walk (p_rw), the no-information benchmark.

The engine has no published run for this company yet.

Valuation scenarios (editable assumptions)

Illustrative scenarios

Illustrative: not forecasts and without probabilities. Each case is one coherent set of assumptions, computed on today's figures.

Bear
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Base
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Bull
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Nothing is saved.

Estimated price (USD)

Estimated priceBearBaseBull
1 years
8.16
Total return -39% · Per year -39%
14.47
Total return 9% · Per year 9%
21.86
Total return 64% · Per year 64%
3 years
6.98
Total return -48% · Per year -19%
14.02
Total return 5% · Per year 2%
23.38
Total return 75% · Per year 21%
5 years
5.97
Total return -55% · Per year -15%
13.57
Total return 2% · Per year 0%
25.00
Total return 88% · Per year 13%
What moves the 3-year price the most
  • Exit P/E± 3.50
  • Net margin± 2.45
  • Annual revenue growth± 2.14
  • Annual dilution± 0.21

AI analysis

AI-generatedAI-generated analysis (Claude) from cited public sources; it may contain errors. Not investment advice. As of 27 Oct 2026 · Model: claude-haiku-5-5.

In brief

Diversified Energy Company (DEC) produces, transports and markets natural gas, NGLs and oil from mature, long-life assets located mainly in Appalachia and the Central region of the United States. After its 2025 and 2026 acquisitions and the launch of an operated development program in Oklahoma, the company is expanding its production base, with average daily output reaching 1,086 MMcfepd in 2025 1.

SWOT

Strengths

  • A portfolio of mature assets with a shallow decline profile, large proved reserves and a hedging programme that supports cash flow.
  • A vertically integrated business model, including an in-house plugging company and midstream infrastructure, reducing reliance on third parties.
  • A demonstrated ability to integrate acquisitions and realise cost synergies, which has lowered general costs per unit.

Weaknesses

  • High leverage, with a significant part of debt in asset-backed securities secured by assets, which may limit financial flexibility.
  • Reliance on acquisitions to grow production, which could become costlier if the market for assets becomes more competitive.
  • Rising operating costs per unit for liquids-rich production, and some assets carry higher transport and operating costs.

Opportunities

  • The Oklahoma operated programme, with an extensive inventory of drilling locations, could add production and long-term reserves.
  • Demand for gas for LNG exports could support prices and revenue for American gas producers.
  • Sales of non-core assets could free up capital for acquisitions or share buybacks if market conditions remain favourable.

Threats

  • Volatility in gas and oil prices driven by geopolitical tensions could reduce revenue and the value of reserves.
  • Environmental regulation and well-retirement obligations could create unexpected additional costs.
  • Tariffs on imported equipment and inflationary pressures could raise the cost of development and maintenance programmes.

Risks

  • Commodity price volatilityhigh

    Revenue, cash flow and reserve value depend on gas, NGL and oil prices, which are influenced by factors outside the company's control and could affect results.

  • Leverage and ABS obligationshigh

    A significant part of debt is tied to asset-backed securities, and restrictions in financing agreements could limit growth and access to capital markets in future.

  • Acquisition integration riskmedium

    Several large acquisitions in a short period put pressure on operational integration and cost control, and announced synergies could be delayed or smaller than estimated.

  • Well retirement obligationsmedium

    Plugging and retirement costs could exceed estimates, especially if regulation tightens or if production declines faster than expected.

  • Dependence on third-party infrastructuremedium

    Production relies on pipelines and processing plants controlled by third parties, and outages or capacity limits could reduce delivered volumes and realised prices.

Investment thesis

What would need to be true (bull case)

  • If the Oklahoma operated programme proves efficient, the company could reduce its dependence on acquisitions and sustain long-term production growth.
  • Export-driven gas demand and large reserves could support cash flow even in lower-price periods, especially with existing hedging in place.
  • Share buybacks and sales of non-core assets could improve per-share metrics and financial flexibility if continued.

What would break the thesis

  • If gas prices remain below 2025 levels, revenue and cash flow could fall significantly and debt obligations could become harder to manage.
  • The acquisition-led strategy could become more expensive if competition for assets rises and integration fails to deliver announced synergies.
  • Retirement costs and environmental regulation could erode long-term margins, particularly on assets with declining production.

What to watch

  • Results of the Oklahoma operated programme and the pace of one-rig drilling2026
  • Leverage ratio and reduction of ABS debtQ3 2026
  • Integration of the Camino acquisition and delivery of estimated synergiesnext 10-K
  • Henry Hub and WTI price levels and the effect of hedges on realised revenueQ4 2026

Products, market & competition

AI-generatedAI-generated analysis (Claude) from cited public sources; it may contain errors. Not investment advice. As of 27 Oct 2026 · Model: claude-haiku-5-5.

The business

DEC builds its business model on full-lifecycle management of its assets, focusing on extending the productive life of existing wells, using digital monitoring and running an internal well-retirement program through a vertically integrated plugging company in Appalachia 1. Average daily production was 1,086 MMcfepd in 2025, with over 69,000 total net productive wells, and proved reserves totalled 6,082,483 MMcfe at 31 December 2025 1. Natural gas accounts for about 73% of proved reserves, and the company relies mainly on acquisitions of existing assets rather than on new drilling 1.

In the second quarter of 2026, average production reached 1,253 MMcfepd, up 9% from the same period a year earlier, driven mainly by the Canvas and Sheridan acquisitions and non-operated development 23. The company announced the Camino acquisition, with a gross purchase price of about 1.2 billion USD, closed in July 2026, and a sale of non-core Barnett and Arkansas assets for 147 million USD 23.

Management describes its strategy as a combination of bolt-on acquisitions, portfolio optimization, non-operated development with partners and a new one-rig operated programme in Oklahoma, which could reduce reliance on acquisitions to sustain output 3. At 30 June 2026 the leverage ratio stood at 2.45x 3.

Segments

Appalachian Region

The Appalachian Region spans Ohio, Pennsylvania, Virginia, West Virginia, Kentucky, Tennessee and Alabama, with shallow conventional formations and the Marcellus and Utica shales; it is also home to the vertically integrated plugging company, and in the second quarter of 2026 it accounted for a minority share of production 13.

Central Region

The Central Region includes Texas, Oklahoma, New Mexico, Louisiana and Arkansas, with the Bossier, Haynesville, Barnett and Anadarko formations, and accounted for the majority of production in the second quarter of 2026, with expansion in Oklahoma through the Camino acquisition 13.

Market context

The Henry Hub gas price averaged about 3.43 USD/MMBtu in 2025 but fell to about 2.90 USD/MMBtu in the second quarter of 2026, as seasonal demand eased, partly offset by strong LNG export demand 12. The Russia-Ukraine and Middle East conflicts kept prices volatile, and WTI averaged 92.79 USD/bbl in the second quarter of 2026 2.

The market is dominated by US producers, and natural gas makes up about 71% of the company's production mix; the company hedges a large part of output with derivatives, but the hedge level can affect realized revenue if prices move differently from expectations 3.

Trends

  • Consolidation of mature assetstailwind

    Successive acquisitions such as Maverick, Canvas, Sheridan and Camino point to an active market for mature gas and oil assets, which could favour companies with integration capability and access to financing.

  • LNG and export demandtailwind

    Strong US LNG demand supported gas prices in 2025 and early 2026, and further export growth could keep prices in a range favourable to American producers.

  • Geopolitical volatilitymixed

    Tensions involving Iran, Ukraine and the Middle East have caused rapid price swings, which could reduce revenue predictability and increase pressure on the hedging programme.

  • Equipment costs and inflationheadwind

    Tariffs on steel and aluminium and inflationary pressures on labour could raise operating costs, particularly for development programmes and plugging operations.

Competitive position

According to the 10-K, competition in the gas and oil industry is intense and includes companies with greater technical and financial resources, as well as private equity firms buying assets as investments 1. Competition for acquisitions of mature assets and for qualified personnel could raise costs and reduce available opportunities 1.

In non-operated development, DEC works with operators such as Continental Resources and Mewbourne, which reflects both a partnership relationship and indirect competition for capital and acreage in the same basins 3.

  • Continental Resources

    Non-operated development partner of DEC, mentioned in the second quarter 2026 results; appears as a partner rather than a direct rival across all assets.

  • Mewbourne

    Another non-operated development partner named by the company, active in core basins shared with DEC.

  • Netherland, Sewell & Associates

    Petroleum engineering consultancy that evaluates DEC's reserves; not a direct competitor, but relevant to reserve comparability.

  • MarkWest Energy Partners

    NGL processor on which the company depends for its Langley, Kentucky plant; more an infrastructure partner than a competitor.

News & filings

In the press

No news in our archive over the last 180 days.

SEC filings

  • Current report02 Nov 2026
    Material agreement · Creation of a direct financial obligation · Financial statements and exhibits
  • Financial statements and exhibits
  • Current report09 Sept 2026
    Material agreement · Financial statements and exhibits
  • Current report03 Sept 2026
    Regulation FD disclosure · Financial statements and exhibits
  • Current report14 Aug 2026
    Regulation FD disclosure
  • Current report10 Aug 2026
    Departure or appointment of officers · Regulation FD disclosure · Financial statements and exhibits
  • Current report05 Aug 2026
    Results of operations · Regulation FD disclosure · Financial statements and exhibits
  • Quarterly report05 Aug 2026
  • Financial statements and exhibits
  • Current report06 Jul 2026
    Material agreement · Acquisition or disposition of assets · Creation of a direct financial obligation · Financial statements and exhibits

Sources

  1. [1] Form 10-K, fiscal year ended 2025-12-31 · SEC / Diversified Energy Company · 26 Feb 2026
  2. [2] Form 10-Q, quarter ended 2026-06-30 · SEC / Diversified Energy Company · 05 Aug 2026
  3. [3] Form 8-K, results release (exhibit 99.1) · SEC / Diversified Energy Company · 05 Aug 2026

Figures computed by olivLaw from SEC filings and closing prices; the qualitative analysis is AI-generated from cited sources. Not investment advice.

Diversified Energy Company (DEC): stock, results, valuation and forecast · olivLaw