ZYBERNO
Stock Report
Updated Sep 1, 2026

EON Resources, Inc (EONR)

Energy • NYSE

$0.53

Professional Investment Analysis

ZYBERNO SCORE
Is it a great business? Is it getting better?
31.0/100
WEAK BUSINESS
EON Resources, Inc (EONR) scores 31/100 — weak fundamentals with mixed indicators requiring careful analysis before acting.
📊 How is the Zyberno Score calculated? +
VALUATION SIGNAL
MARGIN OF SAFETY
Is this stock cheap or expensive relative to what the business has historically generated for owners?
-21.9%
Overvalued
Growth gap unavailable — insufficient data for reverse DCF calculation.
🎯 Expected Annual Return
-21.6%
Margin of Safety convergence — your return if the market re-prices to intrinsic value (5-yr annualised)
40.3%
Yield + growth — what the business alone earns you, even if the market never re-rates
💰 How is Margin of Safety calculated? +
📈 How is Brina Gap calculated? +

Critical Financial Health Indicators

Return on Equity (Profitability):CRITICAL (-4.4%)
Debt-to-Equity (Solvency Risk):EXCELLENT (0.09x)
Operating Margin (Operational Efficiency):CRITICAL (-27.0%)
Return on Capital (Capital Efficiency):CRITICAL (-3.6%)
📊 Valuation Trilogy
Three interconnected metrics for complete valuation analysis
Click any metric for full methodology and detailed analysis
Zyberno's Verdict

EON Resources, Inc (EONR) stock report — Zyberno Score 31/100 (WEAK BUSINESS), Margin of Safety -21.9%, -22% expected annual return. Full financial analysis on Zyberno.

According to Zyberno's DCF model, EON Resources, Inc (EONR) trades at $0.53 against an estimated intrinsic value per share of $0.43 — a -21.9% Margin of Safety based on Owner Earnings of $3.68M TTM, projected at -50.0% growth for 10 years with a 2.5% terminal growth rate. Zyberno's model translates this into a 5-year expected return of -21.6% annually.

Over the trailing twelve months, EONR generated $3.68M in Owner Earnings. Capital was deployed as follows: $20.00K invested in capital expenditures. Reinvestment rate: -1,232.3%. Owner Earnings have declined at 50.0% annually over the trailing five years using log-linear regression.

DIVISION I: EXECUTIVE SUMMARY
A. Market Valuation

Market Price & Capitalization (2)

Current Price:0.53
Market Cap:$20.02M

Valuation Multiples (3)

P/B Ratio:0.33x
P/S Ratio:1.16x
Peg Ratio:-999.00x

Enterprise Metrics (2)

Enterprise Value:$24.53M
Pfcf Ratio:4.94x

Price Action & Momentum (1)

% of 52-Week High:33.3%
B. Profitability Assessment

Return Metrics (5)

ROA:-1.7%
Reinvestment Rate:-1,232.3%
Fundamental Growth Rate (g):43.9%

Margin Analysis (3)

Operating Margin Ttm:-27.0%
Net Margin Ttm:-10.0%
Ebitda Margin:-15.5%

TTM Performance (2)

Operating Margin Ttm:-27.0%
Net Margin Ttm:-10.0%

Yield Metrics (3)

Earnings Yield:-$136.21
Owner Earnings Yield:$20.26
Dividend Yield:0.0%
C. Log-Linear Regression Growth Trends

Revenue Growth (Linear) (1)

Revenue Growth Rate (Linear):2.6%

Cash Flow Growth (Linear) (2)

Free Cash Flow Growth Rate (Linear):-50.0%
Operating Cash Flow Growth Rate (Linear):-50.0%
D. Financial Stability

Liquidity Ratios (3)

Current Ratio:0.35x
Quick Ratio:0.35x
Cash Ratio:0.06x

Leverage Analysis (3)

Debt To Equity Ttm:0.09x
Debt-to-Equity Ratio:0.09x
Debt To Ebitda:-999.00x

Coverage Ratios (2)

Interest Coverage Ratio:-0.59x
Times Interest Earned:-0.59

Capital Structure (4)

Working Capital:-9,940,605.00
Cash And Cash Equivalents:875,604.00
Long Term Debt:$4.39M
Net Debt:$4.51M
DIVISION II: FINANCIAL STATEMENTS ANALYSIS
A. Income Statement Analysis

Revenue Components (2)

Revenue TTM: $17.22M
Linear Growth: 2.6%
📊 Click to view full EONR Revenue analysis & methodology →
Cost Of Revenue Ttm:$0.00

Profitability Breakdown (2)

$0.00-$4.66M

Bottom Line Performance (3)

-$1.72M
Income Before Tax:$6.77M
Ebitda Ttm:-2,673,002.00

Operating Expenses (5)

Operating Expenses:21,878,760.00
R And D Expense:0.00
Sga Expense:10,129,231.00
Income Tax Expense:$4.26M
Interest Expense:6,485,022.00

Expense Ratios (3)

R And D To Revenue Percentage:0.0%
Sga To Revenue Percentage:232.1%
Ebitda Margin:-15.5%
B. Balance Sheet Analysis

Asset Composition (5)

Total Assets:$89.52M
Current Assets:$5.32M
Ppe Net:20,000.00
Goodwill:0.00
Intangible Assets:$0.00

Liability Structure (4)

Total Liabilities:28,617,089.00
Current Liabilities:15,258,502.00
Long Term Debt:$4.39M
Short Term Debt:$995.76K

Equity & Capital (3)

Equity:$60.90M
Retained Earnings:-$25.21M
Common Stock:100,000,000.00

Working Capital Items (3)

Accounts Receivable:0.00
Inventory:0.00
Accounts Payable:5,859,332.00

Special Items (2)

Contract Liabilities:0.00
Stock Based Compensation:368,093.00
C. Cash Flow Analysis

Operating Activities (2)

Operating cash flow TTM: $346.77K
Linear Growth: -50.0%
Free cash flow TTM: $326.77K
Linear Growth: -50.0%
📊 Click to view full EONR Free Cash Flow analysis & methodology →

Investment Activities (2)

Investing Cash Flow:-$1.12M
Capital Expenditures Ttm:20,000.00

Financing Activities (3)

Financing Cash Flow:$3.05M
Dividends Paid Ttm:0.00
Stock Repurchase:0.00

Capital Transactions (3)

Common Stock Issuance:4,341,532.00
Long Term Debt Issuance:$698.62K
Long Term Debt Repayments:$0.00

Non-Cash Items (1)

Depreciation Amortization Ttm:1,982,992.00
DIVISION III: OPERATIONAL METRICS
A. Per Share Analysis

Earnings Per Share (3)

EPS (Basic TTM):-0.60
-$0.65
Earnings Per Share Ttm:-$0.05

Revenue & Cash Per Share (3)

Sales Per Share Ttm:0.45
Operating Cash Flow Per Share:$0.10
Fcf Per Share Ttm:0.10

Book Value & Capital (2)

Book Value Per Share:$1.60
Cash Per Share:0.02

Dividend Policy (1)

Dividend Payout Ratio:-999.00x
B. Operational Efficiency

Asset Utilization (2)

Asset Turnover Ttm:0.17x
Working Capital Turnover Ttm:-999.00x

Receivables Management (2)

Receivables Turnover Ttm:-999.00x
Days Sales Outstanding Ttm:-999.00

Inventory Management (2)

Inventory Turnover Ttm:-999.00x
Days Inventory Outstanding Ttm:-999.00

Payables & Cash Cycle (2)

Days Payable Outstanding:124.18
Cash Conversion Cycle:-2,122.18
C. Quality & Risk Metrics

Financial Quality Scores (2)

Financial Strength Score:60.00
Quality Score:45.00

Market Metrics (2)

Beta:0.00x
Volatility Category:unknown
DIVISION IV: INVESTMENT ANALYSIS
A. Value Investment Framework

Owner Earnings Analysis (3)

Owner earnings TTM: $3.68M
Linear Growth: -50.0%
📊 Click to view full EONR Owner Earnings analysis & methodology →
Owner Earnings Per Share:$0.10
Owner Earnings Yield:$20.26

Growth Assessment (1)

Owner Earnings Growth Rate:-$50.00

Damodaran Growth Analysis (2)

Reinvestment Rate:-1,232.3%
Fundamental Growth Rate (g):43.9%

Intrinsic Value Models (1)

Return Scenarios (2)

Investment Assessment (1)

Buffett Assessment:Overvalued
B. Log-Linear Regression Growth Analysis

Growth Rates (Log-Linear Regression) (1)

Revenue Growth Rate (Linear):2.6%

Cash Flow Growth Rates (2)

Free Cash Flow Growth Rate (Linear):-50.0%
Operating Cash Flow Growth Rate (Linear):-50.0%

Other Growth Rates (2)

Book Value Growth Rate (Linear):66.8%
Owner Earnings Growth Rate:-$50.00
C. Company Profile & Context

Corporate Information (6)

Symbol:EONR
Company Name:EON Resources, Inc
Sector:Energy
Industry:Oil & Gas
Exchange:NYSE
Country:United States

Market Classification (3)

Market Cap Category:N/A
Price Category:penny
Volume Category:N/A

Share Structure (3)

Shares Outstanding:38.07M
Shares Outstanding Basic:38.07M
Shares Outstanding Diluted:54.96M

Data Processing Info (3)

Processing Version:v3.0
Last Updated:2026-09-01 08:43:43 UTC
Data Timestamp:2026-08-20T22:02:29.862995
Scroll to Top