XOM
Exxon Mobil Corp
Price:  
104.52 
USD
Volume:  
17,537,436.00
United States | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Exxon Intrinsic Value

%
Upside

As of 2024-03-01, the Intrinsic Value of Exxon Mobil Corp (XOM) is 132.02 USD. This Exxon valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 104.52 USD, the upside of Exxon Mobil Corp is %.

The range of the Intrinsic Value is 101.65 - 191.57 USD

104.52 USD
Stock Price
132.02 USD
Intrinsic Value
Intrinsic Value Details

Exxon Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 101.65 - 191.57 132.02 26.3%
DCF (Growth 10y) 108.14 - 189.46 135.89 30.0%
DCF (EBITDA 5y) 79.62 - 100.58 88.63 -15.2%
DCF (EBITDA 10y) 92.27 - 116.83 102.94 -1.5%
Fair Value 45.34 - 45.34 45.34 -56.62%
P/E 58.76 - 98.94 79.15 -24.3%
EV/EBITDA 66.88 - 93.43 79.08 -24.3%
EPV 151.52 - 193.54 172.53 65.1%
DDM - Stable 74.45 - 185.59 130.02 24.4%
DDM - Multi 101.04 - 187.86 130.65 25.0%

Exxon Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 415,048.90
Beta 0.47
Outstanding shares (mil) 3,971.00
Enterprise Value (mil) 425,082.90
Market risk premium 4.60%
Cost of Equity 8.46%
Cost of Debt 5.00%
WACC 8.03%