Valuation ExxonMobil Holdings Corporation Mexican S.E.
Stocks
XOM *
US30233Q1085
Oil & Gas Refining and Marketing
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2,383.32 MXN | -0.28% |
|
-0.32% | +10.13% |
| 07-03 | US oil companies see big profit jump, gird for clash over pump prices with Trump | RE |
| 07-02 | Australia orders in-depth review of Exxon-opposed Subsea7-Saipem merger | RE |
Company Valuation: ExxonMobil Holdings Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 259,052 | 454,248 | 399,598 | 472,780 | 507,494 | 568,163 | - | - |
| Change | - | 75.35% | -12.03% | 18.31% | 7.34% | 11.95% | - | - |
| Enterprise Value (EV) 1 | 299,954 | 465,801 | 409,632 | 491,461 | 540,350 | 593,218 | 589,959 | 584,279 |
| Change | - | 55.29% | -12.06% | 19.98% | 9.95% | 9.78% | -0.55% | -0.96% |
| P/E | 11.4x | 8.32x | 11.2x | 13.7x | 18x | 11.8x | 12.4x | 11.8x |
| PBR | 1.54x | 2.86x | 1.94x | 1.78x | 2x | 2.09x | 1.98x | 1.89x |
| PEG | - | 0x | -0.3x | -1.2x | -1.2x | 0.2x | -2.77x | 2.52x |
| Capitalization / Revenue | 0.91x | 1.1x | 1.16x | 1.35x | 1.53x | 1.41x | 1.48x | 1.49x |
| EV / Revenue | 1.05x | 1.13x | 1.19x | 1.41x | 1.63x | 1.47x | 1.54x | 1.53x |
| EV / EBITDA | 5.69x | 4.46x | 5.31x | 6.69x | 7.78x | 6.49x | 6.83x | 6.63x |
| EV / EBIT | 9.33x | 5.79x | 7.24x | 9.82x | 12.4x | 9.38x | 10.4x | 10x |
| EV / FCF | 8.33x | 7.98x | 12.2x | 16x | 22.9x | 13.6x | 14x | 13.4x |
| FCF Yield | 12% | 12.5% | 8.17% | 6.25% | 4.37% | 7.33% | 7.16% | 7.49% |
| Dividend per Share 2 | 3.49 | 3.55 | 3.68 | 3.84 | 4 | 4.147 | 4.301 | 4.414 |
| Rate of return | 5.7% | 3.22% | 3.68% | 3.57% | 3.32% | 3.02% | 3.14% | 3.22% |
| EPS 2 | 5.39 | 13.26 | 8.89 | 7.84 | 6.7 | 11.57 | 11.06 | 11.57 |
| Distribution rate | 64.7% | 26.8% | 41.4% | 49% | 59.7% | 35.8% | 38.9% | 38.1% |
| Net sales 1 | 285,640 | 413,680 | 344,582 | 349,585 | 332,238 | 403,431 | 383,931 | 381,687 |
| EBITDA 1 | 52,761 | 104,451 | 77,183 | 73,504 | 69,418 | 91,445 | 86,424 | 88,063 |
| EBIT 1 | 32,154 | 80,411 | 56,542 | 50,062 | 43,425 | 63,248 | 56,835 | 58,414 |
| Net income 1 | 23,040 | 55,740 | 36,010 | 33,680 | 28,844 | 47,181 | 44,809 | 46,707 |
| Net Debt 1 | 40,902 | 11,553 | 10,034 | 18,681 | 32,856 | 25,054 | 21,795 | 16,116 |
| Reference price 2 | 61.19 | 110.30 | 99.98 | 107.57 | 120.34 | 137.09 | 137.09 | 137.09 |
| Nbr of stocks (in thousands) | 4,233,567 | 4,118,293 | 3,996,774 | 4,395,095 | 4,217,166 | 4,144,456 | - | - |
| Announcement Date | 2/1/22 | 1/31/23 | 2/2/24 | 1/31/25 | 1/30/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 20.41x | 1.69x | 9.71x | 0.49% | 185B | |
| 7.1x | 0.53x | 2.6x | 5.51% | 101B | |
| 8.63x | 0.63x | 5.76x | 1.8% | 79.51B | |
| 7.37x | 0.7x | 5.67x | 1.52% | 77.76B | |
| 9.77x | 0.28x | 4.47x | 7.12% | 77.98B | |
| 8.62x | 0.57x | 6.62x | 2.86% | 70.73B | |
| 8.43x | 1.6x | 4.26x | 3.11% | 64.93B | |
| 11.37x | 1.28x | 7.14x | 2.13% | 54.99B | |
| 7x | 0.65x | 3.75x | 5.25% | 31.18B | |
| Average | 9.86x | 0.88x | 5.55x | 3.31% | 82.57B | |
| Weighted average by Cap. | 11.46x | 0.98x | 6.14x | 2.89% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- XOM Stock
- XOM * Stock
- Valuation ExxonMobil Holdings Corporation
Select your edition
All financial news and data tailored to specific country editions
