investorscraft@gmail.com

Intrinsic ValueChevron Corporation (CHV.DE)

Previous Close147.10
Intrinsic Value
Upside potential
Previous Close
147.10

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

Chevron Corporation operates as a global integrated energy and chemicals company, structured into Upstream and Downstream segments. The Upstream segment focuses on exploration, production, and transportation of crude oil and natural gas, including LNG operations and pipeline logistics. The Downstream segment refines crude oil into petroleum products, markets renewable fuels, and manufactures petrochemicals and lubricant additives. Chevron’s diversified operations span across the entire energy value chain, reinforcing its resilience against commodity price volatility. As one of the largest publicly traded oil and gas companies, Chevron holds a dominant position in the energy sector, leveraging its extensive infrastructure, technological expertise, and global supply chain. The company’s integrated model allows it to capture value across production, refining, and distribution, while its investments in renewable fuels and carbon-efficient technologies align with evolving regulatory and consumer demands. Chevron competes with other energy majors like ExxonMobil and Shell, maintaining a strong balance sheet and operational scale that supports its competitive edge in both conventional and emerging energy markets.

Revenue Profitability And Efficiency

Chevron reported revenue of €193.4 billion for the period, with net income of €17.7 billion, reflecting robust profitability despite fluctuating energy prices. The company’s diluted EPS stood at €9.72, supported by efficient cost management and operational execution. Operating cash flow was strong at €31.5 billion, though capital expenditures of €16.4 billion indicate ongoing investments in growth and maintenance projects.

Earnings Power And Capital Efficiency

Chevron’s earnings power is underscored by its ability to generate substantial operating cash flow, which funds dividends, share repurchases, and strategic investments. The company’s capital efficiency is evident in its disciplined approach to project selection and execution, balancing upstream exploration with downstream margin optimization. Its diversified portfolio mitigates risks associated with any single segment’s performance.

Balance Sheet And Financial Health

Chevron maintains a solid balance sheet with €6.8 billion in cash and equivalents and total debt of €24.5 billion, reflecting prudent leverage management. The company’s financial health is further supported by its strong cash flow generation, which provides flexibility for debt servicing, shareholder returns, and opportunistic acquisitions.

Growth Trends And Dividend Policy

Chevron has demonstrated a commitment to returning capital to shareholders, with a dividend per share of €6.28. Growth trends are driven by strategic investments in both traditional energy assets and lower-carbon initiatives, positioning the company for long-term sustainability. Its dividend policy remains a key attraction for income-focused investors.

Valuation And Market Expectations

With a market capitalization of €208.7 billion and a beta of 0.81, Chevron is viewed as a relatively stable investment within the volatile energy sector. Market expectations hinge on its ability to navigate energy transitions while maintaining profitability and shareholder returns.

Strategic Advantages And Outlook

Chevron’s strategic advantages include its integrated business model, global scale, and technological capabilities. The outlook remains cautiously optimistic, with the company well-positioned to benefit from energy demand recovery while adapting to regulatory and environmental pressures. Its focus on efficiency and innovation will be critical in sustaining long-term growth.

Sources

Company filings, market data

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