As of 2024-09-14, the Intrinsic Value of Valero Energy Corp (VLO) is
357.01 USD. This VLO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 134.26 USD, the upside of Valero Energy Corp is
%.
The range of the Intrinsic Value is 288.10 - 471.20 USD
357.01 USD
Intrinsic Value
VLO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
288.10 - 471.20 |
357.01 |
165.9% |
| DCF (Growth 10y) |
339.34 - 545.06 |
417.11 |
210.7% |
| DCF (EBITDA 5y) |
184.33 - 250.32 |
211.95 |
57.9% |
| DCF (EBITDA 10y) |
254.62 - 341.71 |
291.37 |
117.0% |
| Fair Value |
464.21 - 464.21 |
464.21 |
245.76% |
| P/E |
85.04 - 136.66 |
118.23 |
-11.9% |
| EV/EBITDA |
97.87 - 148.15 |
127.26 |
-5.2% |
| EPV |
255.72 - 366.61 |
311.16 |
131.8% |
| DDM - Stable |
120.92 - 261.62 |
191.27 |
42.5% |
| DDM - Multi |
208.99 - 358.82 |
264.72 |
97.2% |
VLO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
43,014.22 |
| Beta |
0.62 |
| Outstanding shares (mil) |
320.38 |
| Enterprise Value (mil) |
48,509.22 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.07% |
| Cost of Debt |
4.53% |
| WACC |
7.90% |