Valuation Exxon Mobil Corporation

Equities

Market Closed - Nyse Other stock markets 04:02:14 2024-09-13 pm EDT			5-day change	1st Jan Change
111.15 ^USD	-0.07%		-1.32%	+11.17%

Sep. 13	Sector Update: Energy Stocks Advance Premarket Friday	MT
Sep. 13	Sector Update: Energy	MT

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	295,247	174,288	259,052	454,248	399,598	493,820	-	-
Change	-	-40.97%	48.63%	75.35%	-12.03%	23.58%	-	-
Enterprise Value (EV) ¹	339,078	237,564	299,954	465,801	409,632	510,704	508,516	508,882
Change	-	-29.94%	26.26%	55.29%	-12.06%	24.67%	-0.43%	0.07%
P/E ratio	20.8x	-7.85x	11.4x	8.32x	11.2x	13x	12x	11x
PBR	1.55x	1.11x	1.54x	2.86x	1.94x	1.76x	1.73x	1.64x
PEG	-	0x	-0x	0x	-0.3x	-3.54x	1.48x	1.26x
Capitalization / Revenue	1.11x	0.96x	0.91x	1.1x	1.16x	1.38x	1.37x	1.4x
EV / Revenue	1.28x	1.31x	1.05x	1.13x	1.19x	1.43x	1.41x	1.44x
EV / EBITDA	9.36x	18.6x	5.69x	4.46x	5.31x	6.59x	6.05x	5.91x
EV / EBIT	19.7x	-32.6x	9.33x	5.79x	7.24x	9.77x	9.2x	8.96x
EV / FCF	63.3x	-90.9x	8.33x	7.98x	12.2x	15x	12x	12.5x
FCF Yield	1.58%	-1.1%	12%	12.5%	8.17%	6.65%	8.31%	7.98%
Dividend per Share ²	3.43	3.48	3.49	3.55	3.68	3.847	4.001	4.15
Rate of return	4.92%	8.44%	5.7%	3.22%	3.68%	3.46%	3.6%	3.73%
EPS ²	3.36	-5.25	5.39	13.26	8.89	8.563	9.257	10.06
Distribution rate	102%	-66.3%	64.7%	26.8%	41.4%	44.9%	43.2%	41.2%
Net sales ¹	264,938	181,502	285,640	413,680	344,582	357,904	360,775	352,525
EBITDA ¹	36,229	12,797	52,761	104,451	77,183	77,493	84,056	86,122
EBIT ¹	17,231	-7,278	32,154	80,411	56,542	52,283	55,276	56,803
Net income ¹	14,340	-22,440	23,040	55,740	36,010	36,781	40,176	42,496
Net Debt ¹	43,831	63,276	40,902	11,553	10,034	16,883	14,696	15,061
Reference price ²	69.78	41.22	61.19	110.30	99.98	111.15	111.15	111.15
Nbr of stocks (in thousands)	4,231,106	4,228,234	4,233,567	4,118,293	3,996,774	4,442,827	-	-
Announcement Date	1/31/20	2/2/21	2/1/22	1/31/23	2/2/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
EXXON MOBIL CORPORATION	12.98x	1.43x	6.59x	+3.46%	494B
ARAMCO	14.98x	3.69x	7.07x	+6.97%	1,747B
SHELL PLC	8.59x	0.84x	3.77x	+4.14%	212B
PETROCHINA COMPANY LIMITED	5.57x	0.47x	2.93x	+8.63%	196B
TOTALENERGIES SE	7.65x	0.85x	3.94x	+5.09%	156B
PETROBRAS	6.83x	1.5x	2.89x	+17.41%	90.16B
EQUINOR ASA	7.97x	0.72x	1.85x	+10.23%	69.65B
ENI S.P.A	7.48x	0.67x	3.17x	+7.12%	49.29B
SUNCOR ENERGY INC.	9.32x	1.41x	4.4x	+4.45%	46.33B
Average	9.04x	1.29x	4.07x	+7.50%	340.01B
Weighted average by Cap.	12.64x	2.56x	6.00x	+6.57%