As of 2025-01-18, the Intrinsic Value of Valero Energy Corp (VLO) is
349.33 USD. This VLO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 141.05 USD, the upside of Valero Energy Corp is
147.70%.
The range of the Intrinsic Value is 292.80 - 434.23 USD
349.33 USD
Intrinsic Value
VLO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
292.80 - 434.23 |
349.33 |
147.7% |
| DCF (Growth 10y) |
333.58 - 482.30 |
393.32 |
178.9% |
| DCF (EBITDA 5y) |
263.13 - 301.83 |
285.06 |
102.1% |
| DCF (EBITDA 10y) |
309.78 - 369.08 |
340.38 |
141.3% |
| Fair Value |
291.46 - 291.46 |
291.46 |
106.64% |
| P/E |
114.72 - 153.62 |
128.48 |
-8.9% |
| EV/EBITDA |
97.68 - 149.88 |
133.35 |
-5.5% |
| EPV |
261.02 - 342.18 |
301.60 |
113.8% |
| DDM - Stable |
77.36 - 150.37 |
113.87 |
-19.3% |
| DDM - Multi |
225.69 - 339.64 |
271.04 |
92.2% |
VLO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
44,655.02 |
| Beta |
0.73 |
| Outstanding shares (mil) |
316.59 |
| Enterprise Value (mil) |
50,277.02 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.26% |
| Cost of Debt |
4.70% |
| WACC |
8.12% |