|
Market Closed -
Other stock markets
|
Pre-market 08:00:00 pm | |||
| 148.91 USD | -1.87% |
|
152.48 | +2.40% |
| Jun. 09 | US natgas prices hold at one-week low on lingering LNG plant maintenance | RE |
| Jun. 09 | Exxon 2025 profit in Guyana totaled $4.67 billion | RE |
Company Valuation: Exxon Mobil Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 259,052 | 454,248 | 399,598 | 472,780 | 507,494 | 617,151 | - | - |
| Change | - | 75.35% | -12.03% | 18.31% | 7.34% | 21.61% | - | - |
| Enterprise Value (EV) 1 | 299,954 | 465,801 | 409,632 | 491,461 | 540,350 | 644,199 | 640,242 | 632,511 |
| Change | - | 55.29% | -12.06% | 19.98% | 9.95% | 19.22% | -0.61% | -1.21% |
| P/E ratio | 11.4x | 8.32x | 11.2x | 13.7x | 18x | 12.5x | 13.4x | 13.1x |
| PBR | 1.54x | 2.86x | 1.94x | 1.78x | 2x | 2.27x | 2.16x | 2.07x |
| PEG | - | 0x | -0.3x | -1.2x | -1.2x | 0.2x | -2.04x | 4.89x |
| Capitalization / Revenue | 0.91x | 1.1x | 1.16x | 1.35x | 1.53x | 1.52x | 1.61x | 1.64x |
| EV / Revenue | 1.05x | 1.13x | 1.19x | 1.41x | 1.63x | 1.59x | 1.67x | 1.68x |
| EV / EBITDA | 5.69x | 4.46x | 5.31x | 6.69x | 7.78x | 7.1x | 7.5x | 7.33x |
| EV / EBIT | 9.33x | 5.79x | 7.24x | 9.82x | 12.4x | 10.3x | 11.6x | 11.2x |
| EV / FCF | 8.33x | 7.98x | 12.2x | 16x | 22.9x | 15.2x | 14.9x | 14.5x |
| FCF Yield | 12% | 12.5% | 8.17% | 6.25% | 4.37% | 6.56% | 6.72% | 6.91% |
| Dividend per Share 2 | 3.49 | 3.55 | 3.68 | 3.84 | 4 | 4.147 | 4.301 | 4.414 |
| Rate of return | 5.7% | 3.22% | 3.68% | 3.57% | 3.32% | 2.78% | 2.89% | 2.96% |
| EPS 2 | 5.39 | 13.26 | 8.89 | 7.84 | 6.7 | 11.87 | 11.09 | 11.39 |
| Distribution rate | 64.7% | 26.8% | 41.4% | 49% | 59.7% | 34.9% | 38.8% | 38.8% |
| Net sales 1 | 285,640 | 413,680 | 344,582 | 349,585 | 332,238 | 405,685 | 382,591 | 376,889 |
| EBITDA 1 | 52,761 | 104,451 | 77,183 | 73,504 | 69,418 | 90,675 | 85,329 | 86,247 |
| EBIT 1 | 32,154 | 80,411 | 56,542 | 50,062 | 43,425 | 62,428 | 55,300 | 56,523 |
| Net income 1 | 23,040 | 55,740 | 36,010 | 33,680 | 28,844 | 48,648 | 45,168 | 46,057 |
| Net Debt 1 | 40,902 | 11,553 | 10,034 | 18,681 | 32,856 | 27,049 | 23,091 | 15,360 |
| Reference price 2 | 61.19 | 110.30 | 99.98 | 107.57 | 120.34 | 148.91 | 148.91 | 148.91 |
| Nbr of stocks (in thousands) | 4,233,567 | 4,118,293 | 3,996,774 | 4,395,095 | 4,217,166 | 4,144,456 | - | - |
| Announcement Date | 2/1/22 | 1/31/23 | 2/2/24 | 1/31/25 | 1/30/26 | - | - | - |
1USD in Million2USD
Estimates
P/E ratio, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.78x | 1.62x | 7.23x | 2.73% | 629B | |
| 19.73x | 1.65x | 9.46x | 0.51% | 179B | |
| 8.03x | 0.57x | 2.84x | 4.69% | 113B | |
| 10.19x | 0.28x | 4.63x | 6.99% | 82.76B | |
| 7.91x | 0.69x | 5.92x | 1.53% | 77.7B | |
| 8.38x | 0.6x | 5.66x | 1.86% | 76.72B | |
| 9.31x | 1.8x | 4.77x | 2.76% | 74.73B | |
| 9.17x | 0.59x | 6.89x | 2.75% | 73.54B | |
| 11.87x | 1.39x | 7.65x | 2.01% | 59.44B | |
| 7.85x | 0.7x | 4.07x | 4.68% | 34.94B | |
| Average | 10.52x | 0.99x | 5.91x | 3.05% | 140.09B | |
| Weighted average by Cap. | 12.09x | 1.27x | 6.64x | 2.76% |
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
- XOM Stock
- Valuation Exxon Mobil Corporation
Select your edition
All financial news and data tailored to specific country editions
