|
Market Closed -
Other stock markets
|
Pre-market 04:55:46 am | |||
| 119.54 USD | 0.00% |
|
117.38 | -1.80% |
| 12/12 | US natural gas futures drop 8% on mild weather forecasts, data center demand worries | RE |
| 11/12 | BofA Securities Adjusts Exxon Mobil Price Target to $118 From $119, Maintains Neutral Rating | MT |
Company Valuation: Exxon Mobil Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 1,74,288 | 2,59,052 | 4,54,248 | 3,99,598 | 4,72,780 | 5,04,120 | - | - |
| Change | - | 48.63% | 75.35% | -12.03% | 18.31% | 6.63% | - | - |
| Enterprise Value (EV) 1 | 2,37,564 | 2,99,954 | 4,65,801 | 4,09,632 | 4,91,461 | 5,33,569 | 5,40,189 | 5,40,772 |
| Change | - | 26.26% | 55.29% | -12.06% | 19.98% | 8.57% | 1.24% | 0.11% |
| P/E ratio | -7.85x | 11.4x | 8.32x | 11.2x | 13.7x | 17.5x | 16.9x | 13.7x |
| PBR | 1.11x | 1.54x | 2.86x | 1.94x | 1.78x | 1.96x | 1.94x | 1.9x |
| PEG | - | -0x | 0x | -0.3x | -1.2x | -1.4x | 4.89x | 0.6x |
| Capitalization / Revenue | 0.96x | 0.91x | 1.1x | 1.16x | 1.35x | 1.54x | 1.57x | 1.5x |
| EV / Revenue | 1.31x | 1.05x | 1.13x | 1.19x | 1.41x | 1.63x | 1.68x | 1.61x |
| EV / EBITDA | 18.6x | 5.69x | 4.46x | 5.31x | 6.69x | 7.62x | 7.74x | 6.88x |
| EV / EBIT | -32.6x | 9.33x | 5.79x | 7.24x | 9.82x | 12.1x | 13.7x | 12.1x |
| EV / FCF | -90.9x | 8.33x | 7.98x | 12.2x | 16x | 19.1x | 17x | 15.3x |
| FCF Yield | -1.1% | 12% | 12.5% | 8.17% | 6.25% | 5.25% | 5.87% | 6.54% |
| Dividend per Share 2 | 3.48 | 3.49 | 3.55 | 3.68 | 3.84 | 3.996 | 4.149 | 4.29 |
| Rate of return | 8.44% | 5.7% | 3.22% | 3.68% | 3.57% | 3.34% | 3.47% | 3.59% |
| EPS 2 | -5.25 | 5.39 | 13.26 | 8.89 | 7.84 | 6.84 | 7.077 | 8.717 |
| Distribution rate | -66.3% | 64.7% | 26.8% | 41.4% | 49% | 58.4% | 58.6% | 49.2% |
| Net sales 1 | 1,81,502 | 2,85,640 | 4,13,680 | 3,44,582 | 3,49,585 | 3,27,235 | 3,21,289 | 3,36,232 |
| EBITDA 1 | 12,797 | 52,761 | 1,04,451 | 77,183 | 73,504 | 69,977 | 69,781 | 78,647 |
| EBIT 1 | -7,278 | 32,154 | 80,411 | 56,542 | 50,062 | 44,154 | 39,574 | 44,549 |
| Net income 1 | -22,440 | 23,040 | 55,740 | 36,010 | 33,680 | 29,419 | 29,012 | 35,433 |
| Net Debt 1 | 63,276 | 40,902 | 11,553 | 10,034 | 18,681 | 29,449 | 36,069 | 36,652 |
| Reference price 2 | 41.22 | 61.19 | 110.30 | 99.98 | 107.57 | 119.54 | 119.54 | 119.54 |
| Nbr of stocks (in thousands) | 42,28,234 | 42,33,567 | 41,18,293 | 39,96,774 | 43,95,095 | 42,17,166 | - | - |
| Announcement Date | 02/02/21 | 01/02/22 | 31/01/23 | 02/02/24 | 31/01/25 | - | - | - |
1USD in Million2USD
Estimates
P/E ratio, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.49x | 1.63x | 7.62x | 3.34% | 50TCr | |
| 24.77x | 2.26x | 12.3x | 0.42% | 23TCr | |
| 12.13x | 0.35x | 5.69x | 5.86% | 9.39TCr | |
| 14.56x | 0.63x | 3.26x | 5.56% | 9.05TCr | |
| 23.06x | 0.58x | 9.58x | 3.31% | 5.79TCr | |
| 15.98x | 0.65x | 7.51x | 1.93% | 5.75TCr | |
| 22.72x | 0.49x | 8.21x | 2.56% | 5.37TCr | |
| 16.13x | 1.35x | 8.74x | 2.22% | 4.55TCr | |
| 7.04x | 0.67x | 3.87x | 5.02% | 3.35TCr | |
| 8.64x | 0.5x | 6.5x | 3.97% | 2.5TCr | |
| Average | 16.25x | 0.91x | 7.33x | 3.42% | 11.93TCr | |
| Weighted average by Cap. | 18.16x | 1.36x | 8.08x | 3.06% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- XOM Stock
- Valuation Exxon Mobil Corporation
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition