investorscraft@gmail.com

Intrinsic ValueExxon Mobil Corporation (XONA.DE)

Previous Close117.78
Intrinsic Value
Upside potential
Previous Close
117.78

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

Exxon Mobil Corporation operates as a global leader in the integrated oil and gas industry, with a diversified business model spanning upstream exploration and production, downstream refining and marketing, and chemical manufacturing. The company's upstream segment focuses on hydrocarbon extraction, leveraging a vast portfolio of approximately 20,528 net operated wells, while its downstream operations refine and distribute petroleum products globally. ExxonMobil's chemical segment produces olefins, polyolefins, and aromatics, catering to industrial and consumer markets. Strategically, the company is expanding into low-carbon initiatives, including carbon capture and biofuels, positioning itself for the energy transition. Its scale, technological expertise, and vertically integrated operations provide a competitive edge in cost efficiency and supply chain resilience. ExxonMobil maintains a strong market presence, supported by its brand, global footprint, and ability to navigate cyclical commodity price fluctuations. The firm's focus on high-margin assets and disciplined capital allocation reinforces its industry leadership.

Revenue Profitability And Efficiency

ExxonMobil reported revenue of EUR 339.2 billion in the latest fiscal year, with net income of EUR 33.7 billion, reflecting robust profitability despite volatile energy markets. The company's diluted EPS stood at EUR 8.12, supported by efficient operations and cost management. Operating cash flow was strong at EUR 55.0 billion, though capital expenditures of EUR 24.3 billion indicate ongoing investments in growth and sustainability initiatives.

Earnings Power And Capital Efficiency

ExxonMobil demonstrates substantial earnings power, driven by its integrated business model and operational scale. The company's ability to generate EUR 55.0 billion in operating cash flow highlights its capital efficiency, enabling reinvestment and shareholder returns. Its disciplined approach to project execution and cost control enhances returns on invested capital, even amid fluctuating commodity prices.

Balance Sheet And Financial Health

ExxonMobil maintains a solid balance sheet, with EUR 23.0 billion in cash and equivalents against total debt of EUR 41.7 billion. The company's leverage is manageable, supported by strong cash flow generation. Its financial health is further underscored by a market capitalization of EUR 389.9 billion, reflecting investor confidence in its long-term stability.

Growth Trends And Dividend Policy

ExxonMobil has prioritized growth in low-carbon technologies while sustaining its core hydrocarbon operations. The company's dividend policy remains attractive, with a dividend per share of EUR 3.69, appealing to income-focused investors. Its commitment to returning capital to shareholders is balanced with strategic investments in energy transition initiatives.

Valuation And Market Expectations

With a beta of 0.475, ExxonMobil is perceived as a relatively stable investment within the energy sector. The market values its resilience to oil price volatility and its strategic positioning for future energy trends. Current valuation metrics reflect expectations of sustained profitability and disciplined capital allocation.

Strategic Advantages And Outlook

ExxonMobil's strategic advantages include its integrated operations, technological expertise, and global scale. The company is well-positioned to navigate the energy transition, with initiatives in carbon capture and biofuels complementing its traditional strengths. Its outlook remains positive, supported by a balanced approach to growth, profitability, and sustainability.

Sources

Company filings, Bloomberg

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