Valuation Chevron Corporation

Equities

Market Closed - Nyse Other stock markets 16:02:12 2025-07-16 EDT			Pre-market 08:30:19
149.92 ^USD	-0.51%		150.06	+0.10%

06:22pm	Exxon restarts purchases of Mars crude after brief pause over zinc issues, sources say	RE
07-16	Black Sea CPC Blend oil exports seen stable at 1.66 mln bpd in August	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	162,594	226,214	347,069	280,726	260,291	261,819	-	-
Change	-	39.13%	53.43%	-19.12%	-7.28%	0.59%	-	-
Enterprise Value (EV) ¹	201,282	251,908	352,507	293,339	278,047	294,803	297,354	298,219
Change	-	25.15%	39.93%	-16.78%	-5.21%	6.03%	0.87%	0.29%
P/E ratio	-28.5x	14.4x	9.82x	13.1x	14.9x	19.2x	16x	13x
PBR	1.2x	1.62x	2.18x	1.74x	1.73x	1.73x	1.77x	1.77x
PEG	-	-0x	0x	-0.3x	-1x	-1x	0.8x	0.6x
Capitalization / Revenue	1.72x	1.39x	1.41x	1.4x	1.28x	1.44x	1.41x	1.37x
EV / Revenue	2.13x	1.55x	1.43x	1.46x	1.37x	1.62x	1.6x	1.56x
EV / EBITDA	14.1x	6.17x	5.22x	6.07x	6.13x	5.92x	6.69x	6.13x
EV / EBIT	-29.8x	11.3x	7.02x	9.76x	9.89x	13.1x	11.5x	10.6x
EV / FCF	118x	11.2x	9.93x	14.8x	18.5x	18.4x	13.6x	11.9x
FCF Yield	0.84%	8.93%	10.1%	6.75%	5.39%	5.45%	7.37%	8.39%
Dividend per Share ²	5.16	5.31	5.68	6.04	6.52	6.844	7.128	7.461
Rate of return	6.11%	4.52%	3.16%	4.05%	4.5%	4.57%	4.75%	4.98%
EPS ²	-2.96	8.14	18.28	11.36	9.72	7.798	9.358	11.56
Distribution rate	-174%	65.2%	31.1%	53.2%	67.1%	87.8%	76.2%	64.6%
Net sales ¹	94,692	162,465	246,252	200,949	202,792	182,231	185,895	190,753
EBITDA ¹	14,289	40,825	67,483	48,293	45,382	49,824	44,442	48,664
EBIT ¹	-6,756	22,351	50,190	30,053	28,100	22,535	25,838	28,011
Net income ¹	-5,543	15,625	35,465	21,369	17,661	13,288	16,552	20,062
Net Debt ¹	38,688	25,694	5,438	12,613	17,756	32,984	35,535	36,400
Reference price ²	84.45	117.35	179.49	149.16	144.84	149.92	149.92	149.92
Nbr of stocks (in thousands)	1,925,323	1,927,686	1,933,639	1,882,048	1,797,091	1,746,394	-	-
Announcement Date	1/29/21	1/28/22	1/27/23	2/2/24	1/31/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CHEVRON CORPORATION	19.23x	1.62x	5.92x	4.57%	262B
ARAMCO	15.96x	3.84x	7.25x	5.41%	1,575B
PETROCHINA COMPANY LIMITED	7.91x	0.65x	3.74x	6.6%	222B
SHELL PLC	11.8x	0.92x	4.55x	4.13%	207B
TOTALENERGIES SE	9.13x	0.92x	4.38x	6.07%	137B
PETROBRAS	4.06x	1.61x	3.25x	14.16%	77.09B
EQUINOR ASA	8.35x	0.73x	1.92x	5.78%	63.41B
ENI S.P.A	10.78x	0.71x	3.67x	7.38%	50.54B
SUNCOR ENERGY INC.	13.05x	1.59x	5.12x	4.29%	48.01B
Average	11.14x	1.40x	4.42x	6.49%	293.43B
Weighted average by Cap.	14.25x	2.73x	6.11x	5.64%