VLO
Valero Energy Corp
Price:  
150.73 
USD
Volume:  
2,851,276.00
United States | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

VLO Intrinsic Value

%
Upside

As of 2024-06-25, the Intrinsic Value of Valero Energy Corp (VLO) is 323.15 USD. This VLO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 150.73 USD, the upside of Valero Energy Corp is %.

The range of the Intrinsic Value is 253.93 - 445.97 USD

150.73 USD
Stock Price
323.15 USD
Intrinsic Value
Intrinsic Value Details

VLO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 253.93 - 445.97 323.15 114.4%
DCF (Growth 10y) 292.10 - 503.86 368.82 144.7%
DCF (EBITDA 5y) 165.14 - 237.72 195.18 29.5%
DCF (EBITDA 10y) 222.35 - 315.00 260.77 73.0%
Fair Value 536.16 - 536.16 536.16 255.71%
P/E 77.64 - 156.99 126.57 -16.0%
EV/EBITDA 101.42 - 166.22 130.86 -13.2%
EPV 235.63 - 363.02 299.33 98.6%
DDM - Stable 134.49 - 314.18 224.34 48.8%
DDM - Multi 182.76 - 345.52 240.31 59.4%

VLO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 49,288.71
Beta 0.59
Outstanding shares (mil) 327.00
Enterprise Value (mil) 55,268.71
Market risk premium 4.60%
Cost of Equity 9.15%
Cost of Debt 4.62%
WACC 8.10%