As of 2024-12-13, the Intrinsic Value of Exxon Mobil Corp (XOM) is
149.40 USD. This Exxon valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 111.82 USD, the upside of Exxon Mobil Corp is
33.60%.
The range of the Intrinsic Value is 121.99 - 193.59 USD
149.40 USD
Intrinsic Value
Exxon Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
121.99 - 193.59 |
149.40 |
33.6% |
| DCF (Growth 10y) |
141.29 - 218.69 |
171.06 |
53.0% |
| DCF (EBITDA 5y) |
103.55 - 124.78 |
112.53 |
0.6% |
| DCF (EBITDA 10y) |
125.40 - 155.77 |
138.58 |
23.9% |
| Fair Value |
38.34 - 38.34 |
38.34 |
-65.71% |
| P/E |
66.00 - 95.85 |
79.19 |
-29.2% |
| EV/EBITDA |
70.63 - 88.77 |
77.79 |
-30.4% |
| EPV |
135.68 - 181.56 |
158.62 |
41.9% |
| DDM - Stable |
59.88 - 123.79 |
91.83 |
-17.9% |
| DDM - Multi |
117.47 - 186.80 |
144.06 |
28.8% |
Exxon Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
491,458.97 |
| Beta |
0.13 |
| Outstanding shares (mil) |
4,395.09 |
| Enterprise Value (mil) |
507,082.97 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.27% |
| Cost of Debt |
4.25% |
| WACC |
7.87% |