
ExxonMobil Holdings Corporation
XOM 162.21 (-0.31%) 0.51
EV: $692.61(B)
Total Equity: $266.11(B)
Debt/Equity: 0.16
Dividend/share: $4.1
Div. yield: 2.52%
P/E: 20.90
Forward P/E: 13.96
P/FCF: 21.83
P/S: 1.90
P/B: 2.57
EPS: $7.8
EPS (fwd): $11.6
FCF/share: $7.4
Revenue/share: $85.5
Book value/share: $63.1
ROIC: 9.6%
ROA: 6.8%
ROE: 11.7%
Margins: Gross | Op. | Net
29.8% | 11.4% | 9.1%
0.0%of Portfolio
My holdings
Day change
Total change
XOM Valuation & Price Targets
Favorite Valuation Methods
PEvaluation
—
Analyst targets
—
DCF (2-stage)
—
More Valuation Methods
DCF (simple)
—
DCF (exit mult.)
—
DDM
—
EPS growth
—
Revenue growth
—
Peter Lynch FV
—
Graham No.
—
PEvaluation
CURRENT PRICE
$162
37% Overvalued
BEAR
BASE
BULL
Fair P/E
Margin of safety
EPS
Market Model
Economic moat: Wide
EPS Estimates
| Low | Avg | High | # | |
| FY+1 | 10.4 | 11.6 | 13.6 | 21 |
| FY+2 | 7.6 | 10.6 | 13.6 | 22 |
| FY+3 | 8.0 | 10.4 | 12.2 | 16 |
| FY+4 | 9.4 | 10.5 | 11.8 | 3 |
| FY+5 | 9.9 | 11.5 | 13.4 | 3 |
Analyst Price Targets
CURRENT PRICE
$162
5% Undervalued
BEAR
BASE
BULL
Analyst Recommendations
2-stage DCF
First Stage Duration: 5 Years | |
| Starting Free Cash Flow | |
First Stage Growth Rate | |
Low Mid High | |
Terminal Growth Rate | |
Low Mid High | |
| Discount Rate | |
Discounted Cash Flow
Forecast years: 5 Years | |
Terminal Growth Rate | |
Low Mid High | |
| Discount Rate | |
Free cash flow estimates:
Discounted Cash Flow (exit mult.)
Forecast years: 5 Years | |
Exit FCF Multiple | |
Low Mid High | |
| Discount Rate | |
Free cash flow estimates:
Dividend Discount Model
| Annual Dividend | |
First Stage Length (Years): 0 Years | |
First Stage Growth Rate | |
Low Mid High | |
Final Growth Rate | |
Low Mid High | |
| Discount Rate | |
EPS Growth
Forecast years: 5 Years | |
| Starting EPS | |
EPS Growth Rate | |
Low Mid High | |
Final P/E | |
Low Mid High | |
| Discount Rate | |
Revenue Growth Valuation
Forecast Years: 10 Years | |
| Base Revenue | |
Revenue Growth Rate | |
Low Mid High | |
Final Net Margin | |
Low Mid High | |
Final P/E Ratio | |
Low Mid High | |
| Discount Rate | |
Peter Lynch Fair Value
| Earnings Per Share | |
Growth Rate | |
Low Mid High | |
Graham Formula
| Earnings Per Share | |
EPS Growth (7-10 years) | |
Low Mid High | |
| Government Bond Rate | |
