Valuation Valero Energy Corporation Mexican S.E.
Stocks
VLO *
US91913Y1001
Oil & Gas Refining and Marketing
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 5,343.25 MXN | +14.25% |
|
+14.25% | +83.58% |
| 17/07 | Valero Energy Increases Share Buyback Program by $5 Billion | MT |
| 17/07 | Valero Energy Keeps Quarterly Dividend of $1.20 per Share, Payable August 31, to Shareholders of Record July 31 | MT |
Company Valuation: Valero Energy Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 30,708 | 48,907 | 44,259 | 38,810 | 49,653 | 91,945 | - | - |
| Change | - | 59.27% | -9.5% | -12.31% | 27.94% | 85.18% | - | - |
| Enterprise Value (EV) 1 | 40,456 | 55,680 | 50,359 | 44,616 | 55,584 | 96,264 | 96,195 | 94,083 |
| Change | - | 37.63% | -9.56% | -11.4% | 24.58% | 73.19% | -0.07% | -2.2% |
| P/E | 33.1x | 4.37x | 5.22x | 14.3x | 21.5x | 9.51x | 13.1x | 14.1x |
| PBR | 1.66x | 2x | 1.64x | 1.58x | 2.05x | 3.48x | 3.25x | 3.05x |
| PEG | - | 0x | -0.4x | -0.2x | -1.8x | 0x | -0.5x | -2.1x |
| Capitalization / Revenue | 0.27x | 0.28x | 0.31x | 0.3x | 0.4x | 0.66x | 0.74x | 0.8x |
| EV / Revenue | 0.35x | 0.32x | 0.35x | 0.34x | 0.45x | 0.69x | 0.78x | 0.82x |
| EV / EBITDA | 8.92x | 3.07x | 3.46x | 6.83x | 7.36x | 6.24x | 8.5x | 9.58x |
| EV / EBIT | 17.3x | 3.55x | 4.25x | 11.9x | 17.5x | 7.46x | 10.6x | 12.1x |
| EV / FCF | 11.9x | 5.66x | 6.89x | 9.64x | 14.1x | 9.39x | 11.1x | 12.2x |
| FCF Yield | 8.41% | 17.7% | 14.5% | 10.4% | 7.08% | 10.6% | 9.03% | 8.17% |
| Dividend per Share 2 | 3.92 | 3.92 | 4.08 | 4.28 | 4.52 | 4.825 | 5.059 | 5.199 |
| Rate of return | 5.22% | 3.09% | 3.14% | 3.49% | 2.78% | 1.56% | 1.63% | 1.68% |
| EPS 2 | 2.27 | 29.04 | 24.92 | 8.58 | 7.57 | 32.55 | 23.62 | 22.03 |
| Distribution rate | 173% | 13.5% | 16.4% | 49.9% | 59.7% | 14.8% | 21.4% | 23.6% |
| Net sales 1 | 1,13,977 | 1,76,383 | 1,44,766 | 1,29,881 | 1,22,687 | 1,38,725 | 1,23,897 | 1,14,828 |
| EBITDA 1 | 4,535 | 18,163 | 14,559 | 6,529 | 7,557 | 15,415 | 11,315 | 9,823 |
| EBIT 1 | 2,333 | 15,690 | 11,858 | 3,755 | 3,181 | 12,899 | 9,059 | 7,762 |
| Net income 1 | 930 | 11,528 | 8,835 | 2,770 | 2,348 | 9,328 | 6,394 | 5,558 |
| Net Debt 1 | 9,748 | 6,773 | 6,100 | 5,806 | 5,931 | 4,318 | 4,250 | 2,138 |
| Reference price 2 | 75.11 | 126.86 | 130.00 | 122.59 | 162.79 | 309.65 | 309.65 | 309.65 |
| Nbr of stocks (in thousands) | 4,08,836 | 3,85,523 | 3,40,453 | 3,16,585 | 3,05,010 | 2,96,933 | - | - |
| Announcement Date | 27/01/22 | 26/01/23 | 25/01/24 | 30/01/25 | 29/01/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.75x | 1.61x | 6.96x | 2.81% | 61TCr | |
| 20.16x | 1.73x | 9.82x | 0.48% | 19TCr | |
| 7.7x | 0.6x | 2.74x | 4.92% | 11TCr | |
| 8.04x | 0.79x | 5.98x | 1.3% | 9.13TCr | |
| 9.77x | 0.66x | 7.22x | 2.44% | 8.29TCr | |
| 9.84x | 1.82x | 4.69x | 2.76% | 7.38TCr | |
| 13.02x | 1.45x | 7.8x | 2% | 5.93TCr | |
| 7.33x | 0.67x | 3.88x | 5.01% | 3.23TCr | |
| 6.35x | 0.42x | 3.43x | 4.48% | 3.1TCr | |
| Average | 10.55x | 1.08x | 5.83x | 2.91% | 14.17TCr | |
| Weighted average by Cap. | 12.43x | 1.37x | 6.71x | 2.57% |
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
- Stocks
- VLO Stock
- VLO * Stock
- Valuation Valero Energy Corporation
Select your edition
All financial news and data tailored to specific country editions
