Valuation Exxon Mobil Corporation

Equities

Market Closed - Nyse Other stock markets 16:00:55 2026-05-15 EDT			After hours 20:00:00
157.92 ^USD	+4.07%		157.50	-0.27%

05-15	Sector Update: Energy Stocks Gain Late Afternoon	MT
05-15	Exxon says ISS' objections to proposal to redomicile to Texas rest on "immaterial" concerns	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	259,052	454,248	399,598	472,780	507,494	654,570	-	-
Change	-	75.35%	-12.03%	18.31%	7.34%	28.98%	-	-
Enterprise Value (EV) ¹	299,954	465,801	409,632	491,461	540,350	682,001	677,616	669,653
Change	-	55.29%	-12.06%	19.98%	9.95%	26.21%	-0.64%	-1.18%
P/E ratio	11.4x	8.32x	11.2x	13.7x	18x	14.1x	14.5x	13.9x
PBR	1.54x	2.86x	1.94x	1.78x	2x	2.43x	2.31x	2.23x
PEG	-	0x	-0.3x	-1.2x	-1.2x	0.2x	-5.38x	3.07x
Capitalization / Revenue	0.91x	1.1x	1.16x	1.35x	1.53x	1.68x	1.75x	1.76x
EV / Revenue	1.05x	1.13x	1.19x	1.41x	1.63x	1.75x	1.81x	1.8x
EV / EBITDA	5.69x	4.46x	5.31x	6.69x	7.78x	7.66x	7.95x	7.77x
EV / EBIT	9.33x	5.79x	7.24x	9.82x	12.4x	11.8x	12.5x	11.8x
EV / FCF	8.33x	7.98x	12.2x	16x	22.9x	16.7x	16.4x	16x
FCF Yield	12%	12.5%	8.17%	6.25%	4.37%	6%	6.08%	6.24%
Dividend per Share ²	3.49	3.55	3.68	3.84	4	4.152	4.299	4.412
Rate of return	5.7%	3.22%	3.68%	3.57%	3.32%	2.63%	2.72%	2.79%
EPS ²	5.39	13.26	8.89	7.84	6.7	11.2	10.9	11.39
Distribution rate	64.7%	26.8%	41.4%	49%	59.7%	37.1%	39.4%	38.7%
Net sales ¹	285,640	413,680	344,582	349,585	332,238	390,767	374,927	371,720
EBITDA ¹	52,761	104,451	77,183	73,504	69,418	89,063	85,204	86,178
EBIT ¹	32,154	80,411	56,542	50,062	43,425	57,575	54,372	56,975
Net income ¹	23,040	55,740	36,010	33,680	28,844	46,973	44,256	46,345
Net Debt ¹	40,902	11,553	10,034	18,681	32,856	27,431	23,046	15,083
Reference price ²	61.19	110.30	99.98	107.57	120.34	157.92	157.92	157.92
Nbr of stocks (in thousands)	4,233,567	4,118,293	3,996,774	4,395,095	4,217,166	4,144,947	-	-
Announcement Date	2/1/22	1/31/23	2/2/24	1/31/25	1/30/26	-	-	-

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.($)
EXXON MOBIL CORPORATION	14.1x	1.75x	7.66x	2.63%	655B
RELIANCE INDUSTRIES LTD	21.68x	2.03x	11.09x	0.47%	188B
BP PLC	8.15x	0.58x	2.88x	4.65%	114B
CHINA PETROLEUM & CHEMICAL CORPORATION	11.1x	0.29x	4.79x	6.42%	86.86B
SUNCOR ENERGY INC.	10.26x	1.86x	5.24x	2.59%	80.64B
VALERO ENERGY CORPORATION	8.46x	0.59x	5.82x	1.91%	74.45B
MARATHON PETROLEUM CORPORATION	8.75x	0.7x	6.18x	1.6%	74.45B
PHILLIPS 66	9.57x	0.58x	7.16x	2.87%	70.64B
IMPERIAL OIL LIMITED	12.93x	1.56x	8.48x	1.87%	65.1B
OIL AND NATURAL GAS CORPORATION LIMITED	8.88x	0.77x	4.47x	4.14%	39.25B
Average	11.39x	1.07x	6.38x	2.91%	144.81B
Weighted average by Cap.	13.25x	1.41x	7.18x	2.66%