As of 2025-05-13, the Intrinsic Value of Occidental Petroleum Corp (OXY) is 51.14 USD. This OXY valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 43.86 USD, the upside of Occidental Petroleum Corp is 16.60%.
The range of the Intrinsic Value is 34.23 - 85.02 USD
Based on its market price of 43.86 USD and our intrinsic valuation, Occidental Petroleum Corp (OXY) is undervalued by 16.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 34.23 - 85.02 | 51.14 | 16.6% |
| DCF (Growth 10y) | 36.13 - 80.53 | 51.06 | 16.4% |
| DCF (EBITDA 5y) | 29.39 - 40.65 | 32.71 | -25.4% |
| DCF (EBITDA 10y) | 33.60 - 47.06 | 38.28 | -12.7% |
| Fair Value | 16.51 - 16.51 | 16.51 | -62.35% |
| P/E | 40.69 - 43.83 | 42.71 | -2.6% |
| EV/EBITDA | 26.51 - 55.69 | 39.55 | -9.8% |
| EPV | 166.35 - 218.19 | 192.27 | 338.4% |
| DDM - Stable | 21.39 - 52.54 | 36.97 | -15.7% |
| DDM - Multi | 30.97 - 56.96 | 39.92 | -9.0% |
| Market Cap (mil) | 41,218.75 |
| Beta | 0.54 |
| Outstanding shares (mil) | 939.78 |
| Enterprise Value (mil) | 64,200.75 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.23% |
| Cost of Debt | 5.18% |
| WACC | 7.75% |