investorscraft@gmail.com

Intrinsic Value of Valero Energy Corporation (VLO)

Previous Close$148.87
Intrinsic Value
Upside potential
Previous Close
$148.87

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Valero Energy Corporation operates as a leading independent petroleum refiner and ethanol producer, with a diversified portfolio spanning refining, renewable fuels, and marketing. The company's core revenue model is driven by refining crude oil into transportation fuels, petrochemical feedstocks, and other refined products, alongside its growing renewable diesel segment. Valero strategically positions itself in key North American and international markets, leveraging its large-scale refining capacity and logistics network to optimize margins and supply chain efficiency. The company's renewable fuels segment, including ethanol and renewable diesel, aligns with global decarbonization trends, providing a competitive edge in the energy transition. Valero's market position is reinforced by its operational flexibility, cost discipline, and ability to process a wide range of feedstocks, making it resilient to volatile commodity cycles. Its vertically integrated operations, including refining, wholesale, and retail marketing, further enhance its competitive moat in the downstream energy sector.

Revenue Profitability And Efficiency

Valero reported revenue of $129.9 billion for FY 2024, with net income of $2.77 billion, reflecting the cyclical nature of refining margins. Diluted EPS stood at $8.58, demonstrating earnings resilience despite market volatility. Operating cash flow of $6.68 billion underscores strong cash generation capabilities, though capital expenditures were not disclosed, limiting full efficiency analysis. The company's scale and operational flexibility contribute to margin stability in fluctuating energy markets.

Earnings Power And Capital Efficiency

Valero's earnings power is evident in its ability to generate substantial operating cash flow ($6.68 billion) despite refining margin pressures. The company's capital efficiency is supported by its diversified asset base and feedstock flexibility, though specific return metrics (e.g., ROIC) are unavailable. Shareholder returns are bolstered by a $4.30 annual dividend per share, reflecting commitment to capital discipline.

Balance Sheet And Financial Health

Valero maintains a solid balance sheet with $4.66 billion in cash and equivalents against $11.54 billion in total debt, indicating moderate leverage. The company's liquidity position appears robust, supported by strong operating cash flows. Debt levels are manageable given its cash generation capacity, though refinancing risks in rising rate environments warrant monitoring.

Growth Trends And Dividend Policy

Valero's growth is tied to refining capacity utilization and renewable fuels expansion, with cyclical earnings influenced by crack spreads. The $4.30 annual dividend signals a stable payout policy, though dividend growth may hinge on sustained profitability. The company's renewable diesel investments align with long-term energy transition trends, offering potential growth upside.

Valuation And Market Expectations

At a diluted EPS of $8.58, Valero trades at a moderate multiple, reflecting market expectations of cyclical earnings normalization. Investors likely price in volatility from refining margins and energy transition risks. The dividend yield and cash flow stability may appeal to income-oriented investors, though sector-wide decarbonization pressures persist.

Strategic Advantages And Outlook

Valero's strategic advantages include scale, feedstock flexibility, and renewable fuels capabilities, positioning it to navigate energy market shifts. Near-term outlook depends on refining margins and operational execution, while long-term success hinges on balancing traditional refining with low-carbon investments. The company's financial resilience and diversified operations provide a foundation for sustained competitiveness.

Sources

Company filings (CIK: 0001035002), reported financials for FY 2024

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount