investorscraft@gmail.com

Intrinsic ValueValero Energy Corporation (0LK6.L)

Previous Close£179.66
Intrinsic Value
Upside potential
Previous Close
£179.66

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 global refiner and marketer of transportation fuels and petrochemical products, with a diversified portfolio spanning conventional and renewable energy solutions. The company's core revenue model is driven by refining crude oil into high-demand products such as gasoline, diesel, and jet fuel, while also expanding into renewable diesel and ethanol production. Its refining segment dominates throughput capacity at 3.2 million barrels per day across 15 refineries, complemented by 12 ethanol plants producing 1.6 billion gallons annually. Valero’s market position is reinforced by its vertically integrated logistics network, including pipelines, terminals, and branded retail outlets under names like Valero, Beacon, and Diamond Shamrock. The company strategically balances traditional fossil fuels with renewable energy investments, positioning itself for regulatory shifts toward lower-carbon alternatives. Its geographic footprint spans North America and select international markets, providing resilience against regional demand fluctuations. Valero’s scale, operational efficiency, and brand recognition in wholesale and retail fuel markets solidify its competitive edge in a capital-intensive industry.

Revenue Profitability And Efficiency

Valero reported revenue of $129.9 billion in its latest fiscal year, with net income of $2.77 billion, reflecting refining margin volatility amid fluctuating crude prices. Diluted EPS stood at $8.58, while operating cash flow reached $6.68 billion, underscoring robust cash generation capabilities. The absence of disclosed capital expenditures suggests potential reclassification or immaterial outlays relative to cash flow. Margins remain sensitive to feedstock costs and crack spreads.

Earnings Power And Capital Efficiency

The company’s earnings power is anchored in its high-throughput refining assets and renewable diesel expansion, though cyclicality in energy markets impacts consistency. Return metrics are influenced by refining utilization rates and ethanol pricing. Valero’s capital efficiency benefits from integrated logistics, but debt levels of $11.54 billion warrant monitoring against EBITDA performance.

Balance Sheet And Financial Health

Valero maintains a solid liquidity position with $4.66 billion in cash and equivalents, against total debt of $11.54 billion. The balance sheet reflects typical leverage for capital-intensive refiners, with ample coverage from operating cash flows. The company’s asset base, including logistics infrastructure, provides collateral flexibility, though refinancing risks persist in rising-rate environments.

Growth Trends And Dividend Policy

Growth is bifurcated between traditional refining optimization and renewable diesel capacity expansion, aligning with energy transition trends. Valero’s dividend policy is shareholder-friendly, with a $5.47 annual payout per share, supported by stable cash flows. Share count remains steady at 322 million, indicating disciplined equity management.

Valuation And Market Expectations

At a $40.3 billion market cap, Valero trades at a beta of 0.95, reflecting moderate correlation to broader markets. Valuation multiples likely price in cyclical headwinds and energy transition risks, with investor focus on renewable segment scalability and margin recovery in core refining.

Strategic Advantages And Outlook

Valero’s strategic advantages include scale, logistical integration, and a dual-track approach to fossil and renewable fuels. Near-term outlook hinges on refining margin stability and renewable diesel adoption, while long-term positioning depends on regulatory tailwinds and operational agility in a decarbonizing economy.

Sources

Company description, financial data from disclosed filings, and market metrics from exchange sources.

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