US · XOM
Exxon Mobil Corporation
- Sector
- Energy · Oil & Gas Integrated
- Headquarters
- Irving, TX 75039-2298
- Website
- corporate.exxonmobil.com
Price · as of 2025-12-31
$152.75
Market cap 643.52B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $109.65 | -28.22% |
| Intrinsic Value(DCF) | $62.74 | -58.93% |
| Graham-Dodd Method(GD) | $33.51 | -78.06% |
| Graham Formula(GF) | $24.84 | -83.74% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $48.50 | $95.53 | $14.88 | $46.07 | $279.80 |
| 2012 | $52.53 | $64.14 | $71.82 | $51.62 | $47.31 |
| 2013 | $57.65 | $59.58 | $4.54 | $39.31 | $11.98 |
| 2014 | $52.37 | $58.13 | $1.86 | $38.20 | $15.27 |
| 2015 | $53.16 | $44.14 | $0.00 | $16.74 | $0.00 |
| 2016 | $54.66 | $31.64 | $0.00 | $4.73 | $0.00 |
| 2017 | $51.89 | $38.07 | $3.15 | $21.43 | $118.27 |
| 2018 | $57.32 | $50.56 | $3.20 | $21.01 | $123.73 |
| 2019 | $36.37 | $36.51 | $1.97 | $10.20 | $0.00 |
| 2020 | $51.17 | $20.47 | $0.00 | $0.00 | $109.06 |
| 2021 | $74.00 | $58.61 | $50.72 | $14.02 | $327.35 |
| 2022 | $97.32 | $121.01 | $2,732.46 | $59.37 | $665.66 |
| 2023 | $101.36 | $93.82 | $1,526.15 | $39.67 | $0.00 |
| 2024 | $105.40 | $93.54 | $126.17 | $42.24 | $74.20 |
| 2025 | $154.22 | $109.65 | $1.73 | $33.51 | $24.84 |
AI valuation
Our deep-learning model estimates Exxon Mobil Corporation's (XOM) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $109.65
- Current price
- $152.75
- AI upside
- -28.22%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$62.74
-58.93% upside
Graham-Dodd
$33.51
-78.06% upside
Graham Formula
$24.84
-83.74% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| XOM | Exxon Mobil Corporation | $152.75 | 643.52B | -28% | -59% | -78% | -84% | 23.16 | 2.58 | 2.06 | 10.33 | — | 2.80 | 21.68% | 10.48% | 8.91% | 11.03% | 8.52% | 6.39% | 0.17 | 56.28 | 1.15 | 0.76 | 0.48 | -1454.00% | -452.00% | -2313.00% | 3.54% | 0.72 | 8.22% | 2.58% | 59.70% | 5.61% | 20.65 | 29.68 | 2.16 | 4.70 |
| BP | BP p.l.c. | $38.86 | 16.99B | -4% | -43% | — | -100% | 1859.91 | 1.93 | 0.54 | 4.83 | — | 2.97 | 17.71% | 8.17% | 0.03% | 0.10% | 6.28% | 0.02% | 1.59 | 3.00 | 1.26 | 0.80 | 1.54 | -8543.00% | 8.00% | -585.00% | 11.02% | 0.30 | 11.48% | 4.95% | 9198.10% | 9.33% | 9.71 | 13.28 | 0.79 | 1.26 |
| CVE | Cenovus Energy Inc. | $22.31 | 42.09B | -30% | -59% | -52% | — | 14.73 | 1.83 | 1.17 | 6.95 | 51.26 | 2.02 | 10.46% | 8.82% | 7.91% | 12.80% | 9.25% | 6.55% | 0.54 | 9.39 | 1.57 | 0.98 | 1.38 | 2874.00% | -1398.00% | -1931.00% | 5.89% | 1.30 | 8.19% | 2.48% | 36.60% | 6.80% | 16.46 | 21.18 | 1.45 | 2.44 |
| CVX | Chevron Corporation | $186.75 | 373.38B | -13% | -50% | -86% | -84% | 30.23 | 2.02 | 2.02 | 9.33 | — | 2.07 | 18.38% | 5.86% | 6.58% | 7.37% | 3.82% | 4.30% | 0.25 | 9.00 | 1.15 | 1.76 | 0.98 | -3179.00% | -330.00% | 1029.00% | 4.40% | 1.02 | 9.15% | 3.38% | 102.10% | 6.52% | 35.00 | 23.11 | 2.05 | 3.31 |
| EC | Ecopetrol S.A. | $11.89 | 24.44B | +324% | -24% | — | -76% | 4.45 | 0.86 | 0.54 | 3.17 | — | 1.15 | 35.14% | 28.85% | 10.38% | 19.90% | 12.92% | 5.53% | 1.43 | 4.53 | 1.53 | 0.86 | 1.90 | -2740.00% | -689.00% | 46397.00% | 45.34% | 1.08 | 18.14% | 23.42% | 104.20% | 23.47% | 4.60 | 5.43 | 1.33 | 1.36 |
| EQNR | Equinor ASA | $29.83 | 75.62B | +69% | +16% | — | -24% | 16.44 | 2.06 | 0.78 | 2.67 | — | 2.41 | 26.84% | 25.70% | 4.77% | 12.22% | 21.09% | 3.85% | 0.83 | 18.94 | 1.24 | 0.99 | 0.78 | -3730.00% | 356.00% | -2442.00% | 7.21% | 0.65 | 11.58% | 5.78% | 95.00% | 12.92% | 3.56 | 16.22 | 0.92 | 2.61 |
| PBR | Petróleo Brasileiro S.A. … | $16.63 | 107.17B | +90% | -53% | — | — | 5.12 | 0.66 | 0.43 | 3.34 | — | 0.68 | 50.29% | 28.10% | 8.23% | 11.05% | 14.77% | 3.81% | 1.02 | 8.08 | 0.69 | 0.42 | 2.08 | -7030.00% | -1338.00% | -2495.00% | 59.97% | 1.21 | 19.65% | 47.09% | 241.00% | 48.06% | 3.57 | 3.93 | 1.00 | 1.10 |
| SHEL | Shell plc | $83.51 | 239.68B | -8% | -59% | -51% | -83% | 13.87 | 1.42 | 0.93 | 6.08 | 73.13 | 1.68 | 16.67% | 11.51% | 6.68% | 10.14% | 8.06% | 4.72% | 0.60 | 6.58 | 1.30 | 0.91 | 1.40 | 1897.00% | -591.00% | -3781.00% | 8.80% | 0.50 | 9.38% | 3.42% | 47.50% | 9.56% | 10.47 | 14.78 | 1.21 | 2.56 |
| SU | Suncor Energy Inc. | $56.52 | 68.36B | -7% | -31% | -70% | -71% | 16.64 | 2.18 | 2.01 | 6.99 | 604.26 | 2.36 | 59.08% | 31.67% | 12.10% | 13.20% | 19.97% | 6.58% | 0.41 | 20.86 | 1.39 | 0.89 | 0.91 | 275.00% | -351.00% | -2699.00% | 7.03% | 1.25 | 11.98% | 2.85% | 47.50% | 6.03% | 7.30 | 16.35 | 2.31 | 2.85 |
| TTE | TotalEnergies SE | $80.34 | 178.92B | -17% | -44% | -69% | -60% | 13.34 | 1.59 | 0.96 | 6.00 | — | 2.35 | 11.49% | 11.49% | 7.20% | 11.74% | 9.08% | 4.74% | 0.53 | 5.16 | 0.97 | 0.52 | 0.99 | -1001.00% | -299.00% | -3219.00% | 5.93% | 0.31 | 7.57% | 4.64% | 61.90% | 9.04% | 9.82 | 19.80 | 1.13 | 1.52 |
| YPF | YPF Sociedad Anónima | $35.39 | 13.89B | -6% | +59,622% | +22% | +2,429% | 7270.80 | 1.45 | 0.97 | 6.62 | — | 1.50 | 27.63% | 6.47% | 11.61% | 0.03% | 2.87% | 0.01% | 0.83 | 1.43 | 0.78 | 0.41 | 2.26 | -35671.00% | 22628.00% | -10630.00% | 0.00% | 0.00 | 0.00% | 0.00% | 0.00% | 0.00% | 22.31 | 54137.10 | 1.44 | 1.56 |
About Exxon Mobil Corporation
Exxon Mobil Corporation explores for and produces crude oil and natural gas in the United States and internationally. It operates through Upstream, Downstream, and Chemical segments. The company is also involved in the manufacture, trade, transport, and sale of crude oil, natural gas, petroleum products, petrochemicals, and other specialty products; manufactures and sells petrochemicals, including olefins, polyolefins, aromatics, and various other petrochemicals; and captures and stores carbon, hydrogen, and biofuels. As of December 31, 2021, it had approximately 20,528 net operated wells with proved reserves. The company was founded in 1870 and is headquartered in Irving, Texas.
- CEO
- Darren W. Woods
- Employees
- 61K
- Beta
- 0.36
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($62.74 ÷ $152.75) − 1 = -58.93% (DCF, example).