As of 2024-12-15, the Intrinsic Value of Occidental Petroleum Corp (OXY) is
73.41 USD. This OXY valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 47.64 USD, the upside of Occidental Petroleum Corp is
54.10%.
The range of the Intrinsic Value is 42.42 - 165.47 USD
73.41 USD
Intrinsic Value
OXY Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
42.42 - 165.47 |
73.41 |
54.1% |
| DCF (Growth 10y) |
53.76 - 184.63 |
86.99 |
82.6% |
| DCF (EBITDA 5y) |
37.79 - 52.10 |
43.45 |
-8.8% |
| DCF (EBITDA 10y) |
50.99 - 74.38 |
60.65 |
27.3% |
| Fair Value |
23.34 - 23.34 |
23.34 |
-51.00% |
| P/E |
48.74 - 60.75 |
54.68 |
14.8% |
| EV/EBITDA |
30.54 - 52.34 |
42.21 |
-11.4% |
| EPV |
155.31 - 231.61 |
193.46 |
306.1% |
| DDM - Stable |
34.92 - 120.36 |
77.64 |
63.0% |
| DDM - Multi |
48.46 - 127.51 |
69.95 |
46.8% |
OXY Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
44,702.52 |
| Beta |
0.38 |
| Outstanding shares (mil) |
938.34 |
| Enterprise Value (mil) |
69,578.52 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.42% |
| Cost of Debt |
4.93% |
| WACC |
7.70% |