Exxon Mobil Corporation

XOM

115.50 (-0.35%) 0.40

501.17(B)

Energy

Oil Gas and Consumable Fuels

Exxon Mobil Corporation engages in the exploration and production of crude oil and natural gas in the United States Canada the United Kingdom Singapore France and internationally. It operates through Upstream Energy Products Chemical Products and Specialty Products segments. The Upstream segment explores for and produces crude oil and natural gas. The Energy Products segment offers fuels aromatics and catalysts as well as licensing services. The Chemical Products segment manufactures and sells petrochemicals including olefins polyolefins and intermediates. The Specialty Products segment offers performance products including finished lubricants basestocks waxes synthetics elastomers and resins. The company is involved in the manufacture trading transportation and sale of crude oil natural gas petroleum products petrochemicals and other specialty products; and pursuit of lower-emission and business opportunities including carbon capture and storage hydrogen lower-emission fuels Proxxima systems carbon materials and lithium. It sells its products under the Exxon Esso and Mobil brands. Exxon Mobil Corporation was founded in 1870 and is headquartered in Spring Texas.

Holdings:

Cost basis:

Valuation Overview Growth Estimates Per Share Data Similar Companies Historical Data Calculators

Exxon Mobil Corporation (XOM) price target and intrinsic value estimate

XOM's fair price estimate is $86.2

This valuation is based on a fair P/E of 10.0 and EPS estimates of $8.64

The median analyst price target for XOM is $129.0.

Analyst price targets range from $105.0 to $146.0

Is XOM overvalued or undervalued?

XOM is currently trading at $115.5

XOM is overvalued by 34% using the pevaluation method.

XOM is undervalued by 10% compared to median analyst price targets.

Do you agree with this valuation?

Access thousands of companies and create your own custom market model.
Claim your FREE account

Valuation

PEvaluation

Current price

$115.5

Overvalued

Low

$64.6

Median

$86.2

High

$107.7

Fair P/E

Margin of safety

Analyst valuation

Current price

$116

Fairly valued

Low

$105

Median

$129

High

$146

Strong Buy7

Buy9

Hold11

Sell0

Strong Sell1

Discounted cash-flow

N/A
Negative FCF or FCF estimates

TTM FCFFCF est.Growth FCFTerminal FCF

Discount
rate10%

Terminal
rate5%

Growth p.
length5y

Growth p.
rate10%

Economic moat: Wide

Overview

Market data

Market cap:$501.17(B)

Enterprise value:$533.35(B)

Total Equity:$270.61(B)

Shares outstanding:4.34(B)

Div. yield:3.32%

P/S:1.46

P/E:14.73

P/FCF:16.36

P/B:1.91

EPS:$7.8

FCF per share:$7.1

Dividend per share:$3.8

Income (TTM)

Revenue$340.57(B)

Gross profit$104.67(B)

EBITDA$64.29(B)

Net income$33.68(B)

Gross margin30.7%

Net margin9.9%

Balance sheet

Total assets$453.48(B)

Total liabilities$182.87(B)

Cash & Short-term inv.$23.03(B)

Long-term debt$34.63(B)

Debt issued$899.00(M)

Debt repaid$-5.91(B)

Cash flow (TTM)

FCF$30.72(B)

CapEx$-24.31(B)

Dividends paid$-16.70(B)

Stock issued$0

Stock repurchased$-19.63(B)

Stock-based comp.$835.00(M)

Per Share Data

Zoom x1

Show Growth

Growth Estimates

Revenue

CAGR: -7.9%

FY+1$340.36(B)

FY+2$351.89(B)

FY+3$330.49(B)

FY+4$265.84(B)

Net Income

CAGR: 9.3%

FY+1$31.65(B)

FY+2$36.86(B)

FY+3$38.27(B)

FY+4$39.01(B)

FY+5$45.15(B)

EPS

CAGR: 13.2%

FY+1$7.51

FY+2$8.92

FY+3$9.74

FY+4$9.66

FY+5$12.35

FCF per share

CAGR: 12.1%

FY+1$13.68

FY+2$15.48

FY+3$16.97

FY+4$18.30

FY+5$21.60

Similar Companies

Historical Financials

Showing limited histrical data. Access 10+ years of financials now! Upgrade

YearlyQuarterly

Income

RevenueOperating IncomeNet IncomeCOGSGross ProfitTotal OpEx.R&DSG&AInterest ExpenseInterest IncomePre-tax incomeIncome tax

Cash flow

Stock-based Comp.FCFCFONet IncomeD&ACFFStock IssuedStock RepurchasedDebt IssuedDebt RepaidDividend PaidCFIAcquisitionsDivestituresCapital Expenditures

Balance sheet

Total AssetsTotal LiabilitiesCurrent assetsCash and EquivalentsShort-term investmentsInventoriesReceivablesNon-current assetsNet PP&EGoodwillCurrent liabilitiesAccounts payableNon-current liabilitiesLong-Term DebtTotal Equity

Per share data

EPS (Basic)FCF/ShareDividend/ShareEPS (Diluted)Book value/ShareCash & ST inv./ShareDebt/Share

Ratios

P/EP/SEV/EarningsP/FCFP/BEV/FCFDebt/EquityPayout ratio

Margins

Net Income MarginOperating MarginGross MarginEBITDA MarginFCF Margin

Returns

ROICROAROCEROE

Shares outstanding

Shares (Basic)Shares (Diluted)

Market Cap.

Calculators

Future P/E valuation

Projection Years:

Base Revenue:

Revenue Growth Rate (%):

Final Net Margin (%):

Final P/E Ratio:

Discount Rate (%):

Graham formula

Earnings Per Share (EPS):

Expected Growth Rate (%):

Government Bond Rate (%):

Dividend discount model

Annual Dividend ($):

First Stage Length (Years):

First Stage Growth Rate (%):

Second Stage Growth Rate (%):

Discount Rate (%):