Valuation Exxon Mobil Corporation

Equities

Market Closed - Nyse Other stock markets 01:32:42 11/04/2026 am IST			5-day change	1st Jan Change
152.51 ^USD	-1.63%		-5.09%	+26.73%

10/04	Descalzi secures record fifth term at helm of Italy's Eni	RE
10/04	Vessels Partially Blocked in Belgium's Port of Antwerp Due to Oil Spill	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	2,59,052	4,54,248	3,99,598	4,72,780	5,07,494	6,33,917	-	-
Change	-	75.35%	-12.03%	18.31%	7.34%	24.91%	-	-
Enterprise Value (EV) ¹	2,99,954	4,65,801	4,09,632	4,91,461	5,40,350	6,63,827	6,59,264	6,64,538
Change	-	55.29%	-12.06%	19.98%	9.95%	22.85%	-0.69%	0.8%
P/E ratio	11.4x	8.32x	11.2x	13.7x	18x	16.8x	16.2x	15.4x
PBR	1.54x	2.86x	1.94x	1.78x	2x	2.37x	2.26x	2.19x
PEG	-	0x	-0.3x	-1.2x	-1.2x	0.5x	5x	2.9x
Capitalization / Revenue	0.91x	1.1x	1.16x	1.35x	1.53x	1.72x	1.8x	1.77x
EV / Revenue	1.05x	1.13x	1.19x	1.41x	1.63x	1.8x	1.87x	1.86x
EV / EBITDA	5.69x	4.46x	5.31x	6.69x	7.78x	7.93x	7.93x	7.75x
EV / EBIT	9.33x	5.79x	7.24x	9.82x	12.4x	12.7x	13.5x	12.9x
EV / FCF	8.33x	7.98x	12.2x	16x	22.9x	16.1x	16.3x	16.5x
FCF Yield	12%	12.5%	8.17%	6.25%	4.37%	6.21%	6.13%	6.06%
Dividend per Share ²	3.49	3.55	3.68	3.84	4	4.142	4.293	4.412
Rate of return	5.7%	3.22%	3.68%	3.57%	3.32%	2.72%	2.81%	2.89%
EPS ²	5.39	13.26	8.89	7.84	6.7	9.101	9.396	9.895
Distribution rate	64.7%	26.8%	41.4%	49%	59.7%	45.5%	45.7%	44.6%
Net sales ¹	2,85,640	4,13,680	3,44,582	3,49,585	3,32,238	3,68,284	3,51,948	3,57,457
EBITDA ¹	52,761	1,04,451	77,183	73,504	69,418	83,734	83,182	85,751
EBIT ¹	32,154	80,411	56,542	50,062	43,425	52,105	48,863	51,694
Net income ¹	23,040	55,740	36,010	33,680	28,844	38,593	38,819	39,696
Net Debt ¹	40,902	11,553	10,034	18,681	32,856	29,910	25,347	30,621
Reference price ²	61.19	110.30	99.98	107.57	120.34	152.51	152.51	152.51
Nbr of stocks (in thousands)	42,33,567	41,18,293	39,96,774	43,95,095	42,17,166	41,56,559	-	-
Announcement Date	01/02/22	31/01/23	02/02/24	31/01/25	30/01/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
EXXON MOBIL CORPORATION	17.24x	1.8x	7.93x	2.72%	63TCr
RELIANCE INDUSTRIES LTD	21.84x	2.04x	11.15x	0.45%	20TCr
BP PLC	10.55x	0.66x	3.45x	4.41%	12TCr
CHINA PETROLEUM & CHEMICAL CORPORATION	10.43x	0.31x	4.81x	6.76%	9.67TCr
SUNCOR ENERGY INC.	11.53x	2.1x	6.46x	2.72%	7.66TCr
VALERO ENERGY CORPORATION	10.01x	0.6x	8.3x	2.02%	7.14TCr
MARATHON PETROLEUM CORPORATION	8.81x	0.68x	6.06x	1.81%	6.56TCr
PHILLIPS 66	10.76x	0.52x	7.61x	3.15%	6.39TCr
IMPERIAL OIL LIMITED	17.5x	1.6x	11.61x	1.87%	6.26TCr
OIL AND NATURAL GAS CORPORATION LIMITED	8.61x	0.75x	4.35x	4.35%	3.88TCr
Average	12.73x	1.11x	7.17x	3.02%	14.25TCr
Weighted average by Cap.	15.28x	1.45x	7.69x	2.77%