Valuation Comstock Resources, Inc.

Stocks

Market Closed - NYSE 07:00:02 17/10/26 am AEDT			5-day change	1st Jan Change
14.00 ^USD	+3.70%		+2.12%	-39.60%

15/10	Scotiabank Initiates Comstock Resources at Sector Underperform From Sector Outperform	MT
29/09	Comstock Resources, Inc. and SOCAR Announce Signing Of Framework Agreement For $1.65 Billion Strategic Partnership	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,884	3,805	2,464	5,325	6,793	4,111	-	-
Change	-	101.91%	-35.23%	116.1%	27.57%	-39.49%	-	-
Enterprise Value (EV) ¹	4,469	5,903	5,088	8,270	9,578	6,028	6,005	6,414
Change	-	32.08%	-13.8%	62.55%	15.81%	-37.07%	-0.38%	6.82%
P/E	-7.22x	3.34x	11.6x	-24x	16.2x	26.3x	24x	19.3x
PBR	-	-	-	2.33x	2.57x	1.55x	1.43x	1.29x
PEG	-	-0x	-0.1x	0x	-0x	-0.4x	2.57x	0.8x
Capitalization / Revenue	1.02x	1.05x	1.57x	4.25x	3.06x	2.23x	2.36x	2.09x
EV / Revenue	2.41x	1.63x	3.25x	6.6x	4.31x	3.27x	3.44x	3.26x
EV / EBITDA	3.99x	3.07x	5.48x	9.73x	8.88x	5.69x	5.4x	5.07x
EV / EBIT	6.87x	4.14x	15.9x	151x	21.9x	15.3x	15.1x	11.8x
EV / FCF	19.4x	8.86x	-9.99x	-32.6x	-43.6x	-11.2x	-38.1x	-41.3x
FCF Yield	5.16%	11.3%	-10%	-3.07%	-2.29%	-8.9%	-2.62%	-2.42%
Dividend per Share ²	-	0.125	0.5	-	-	-	-	0.04
Rate of return	-	0.91%	5.65%	-	-	-	-	0.29%
EPS ²	-1.12	4.11	0.76	-0.76	1.43	0.5332	0.583	0.726
Distribution rate	-	3.04%	65.8%	-	-	-	-	5.51%
Net sales ¹	1,851	3,628	1,565	1,254	2,220	1,845	1,744	1,966
EBITDA ¹	1,120	1,924	928.1	850.2	1,079	1,059	1,112	1,264
EBIT ¹	650.4	1,426	320.2	54.78	437.6	393.8	396.8	544.7
Net income ¹	-259.2	1,125	211.1	-229.7	395.6	158.5	167.6	252.8
Net Debt ¹	2,585	2,098	2,624	2,945	2,785	1,917	1,894	2,303
Reference price ²	8.09	13.71	8.85	18.22	23.18	14.00	14.00	14.00
Nbr of stocks (in thousands)	232,925	277,508	278,429	292,261	293,055	293,621	-	-
Announcement Date	15/2/22	14/2/23	13/2/24	18/2/25	11/2/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
COMSTOCK RESOURCES, INC.	26.26x	3.27x	5.69x	-.--%	4.11B
CONOCOPHILLIPS	12.92x	2.67x	5.62x	2.3%	176B
CANADIAN NATURAL RESOURCES LIMITED	12.61x	3.45x	6.54x	3.26%	111B
EOG RESOURCES, INC.	8.83x	2.8x	4.74x	2.62%	82.88B
ADNOC GAS PLC	17.58x	3.99x	10.59x	5.5%	67.88B
OCCIDENTAL PETROLEUM CORPORATION	6.9x	2.54x	3.99x	1.67%	62.36B
CENOVUS ENERGY INC.	8.28x	1.44x	4.55x	1.87%	60.85B
ONEOK, INC.	16.1x	2.09x	10.33x	4.62%	58.82B
DEVON ENERGY CORPORATION	9.38x	2.58x	5.02x	2.19%	58.33B
DIAMONDBACK ENERGY, INC.	10.84x	3.45x	4.77x	2.14%	57.11B
Average	12.97x	2.83x	6.18x	2.62%	73.93B
Weighted average by Cap.	11.84x	2.82x	6.15x	2.84%