As of 2024-07-27, the Intrinsic Value of Exxon Mobil Corp (XOM) is
152.58 USD. This Exxon valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 117.33 USD, the upside of Exxon Mobil Corp is
%.
The range of the Intrinsic Value is 125.32 - 196.35 USD
152.58 USD
Intrinsic Value
Exxon Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
125.32 - 196.35 |
152.58 |
30.0% |
| DCF (Growth 10y) |
146.70 - 224.87 |
176.84 |
50.7% |
| DCF (EBITDA 5y) |
107.10 - 119.52 |
113.12 |
-3.6% |
| DCF (EBITDA 10y) |
129.30 - 151.15 |
139.67 |
19.0% |
| Fair Value |
36.56 - 36.56 |
36.56 |
-68.84% |
| P/E |
71.07 - 94.47 |
76.93 |
-34.4% |
| EV/EBITDA |
72.75 - 97.91 |
79.57 |
-32.2% |
| EPV |
145.58 - 190.80 |
168.19 |
43.3% |
| DDM - Stable |
62.20 - 127.94 |
95.07 |
-19.0% |
| DDM - Multi |
118.33 - 187.74 |
145.04 |
23.6% |
Exxon Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
526,334.20 |
| Beta |
0.02 |
| Outstanding shares (mil) |
4,485.93 |
| Enterprise Value (mil) |
533,454.20 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.69% |
| Cost of Debt |
4.31% |
| WACC |
7.35% |