investorscraft@gmail.com

Intrinsic ValueExxon Mobil Corporation (XOM.SW)

Previous CloseCHF101.01
Intrinsic Value
Upside potential
Previous Close
CHF101.01

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Exxon Mobil Corporation operates as a global leader in the integrated oil and gas industry, with operations spanning upstream exploration and production, downstream refining and marketing, and chemical manufacturing. The company generates revenue through the extraction, processing, and sale of crude oil, natural gas, and petroleum products, while also expanding into low-carbon solutions such as carbon capture and biofuels. ExxonMobil's diversified portfolio and vertically integrated structure provide resilience against commodity price volatility. With a strong presence in key energy markets, the company leverages its technological expertise and operational scale to maintain cost efficiency and competitive margins. Its upstream segment focuses on high-quality assets, while downstream and chemical operations add value through refining and petrochemical production. ExxonMobil's strategic investments in emerging energy technologies position it for long-term relevance in a transitioning energy landscape. The company's market leadership is reinforced by its extensive reserves, global supply chain, and brand strength, making it a cornerstone of the energy sector.

Revenue Profitability And Efficiency

ExxonMobil reported CHF 334.7 billion in revenue for FY 2023, with net income of CHF 36.0 billion, reflecting robust profitability despite fluctuating energy prices. The company's diluted EPS stood at CHF 8.89, supported by disciplined cost management and operational efficiency. Operating cash flow of CHF 55.4 billion underscores its ability to generate substantial liquidity, while capital expenditures of CHF 21.9 billion highlight continued investment in growth and sustainability initiatives.

Earnings Power And Capital Efficiency

ExxonMobil's earnings power is evident in its strong operating cash flow, which funds both shareholder returns and strategic investments. The company maintains a balanced approach to capital allocation, prioritizing high-return projects in upstream and downstream segments. Its ability to sustain profitability across cycles demonstrates resilience, supported by a diversified asset base and operational excellence. Capital efficiency is further enhanced by technological advancements and scale advantages.

Balance Sheet And Financial Health

ExxonMobil's balance sheet remains solid, with CHF 31.5 billion in cash and equivalents and total debt of CHF 41.6 billion, reflecting prudent financial management. The company's leverage is manageable, given its strong cash flow generation and liquidity position. Its financial health is further reinforced by a disciplined approach to debt and capital structure, ensuring flexibility for future investments and shareholder returns.

Growth Trends And Dividend Policy

ExxonMobil has demonstrated consistent dividend payments, with a per-share dividend of CHF 3.35 in FY 2023, appealing to income-focused investors. Growth is driven by strategic investments in low-carbon technologies and traditional energy assets, balancing near-term cash flow with long-term sustainability. The company's focus on high-margin projects and operational efficiency supports steady growth, even in challenging market conditions.

Valuation And Market Expectations

With a market capitalization of CHF 435.9 billion, ExxonMobil trades at a valuation reflective of its industry leadership and stable cash flows. The company's beta of 0.907 indicates lower volatility relative to the broader market, appealing to risk-averse investors. Market expectations are anchored on its ability to navigate energy transitions while maintaining profitability and shareholder returns.

Strategic Advantages And Outlook

ExxonMobil's strategic advantages include its integrated business model, technological expertise, and global scale. The company is well-positioned to capitalize on energy demand while adapting to decarbonization trends. Its outlook remains positive, supported by a strong balance sheet, diversified operations, and a commitment to sustainable energy solutions. Long-term success will hinge on executing its low-carbon strategy without compromising financial performance.

Sources

10-K, investor presentations, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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