|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 115.98 USD | -0.48% |
|
-0.56% | +7.82% |
| 11:37pm | MIDEAST - Factors to watch - December 9 | RE |
| 06:18pm | LNG cool-down vessel arrives at ExxonMobil's Golden Pass plant in Texas | RE |
Company Valuation: Exxon Mobil Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 174,288 | 259,052 | 454,248 | 399,598 | 472,780 | 489,107 | - | - |
| Change | - | 48.63% | 75.35% | -12.03% | 18.31% | 3.45% | - | - |
| Enterprise Value (EV) 1 | 237,564 | 299,954 | 465,801 | 409,632 | 491,461 | 518,485 | 524,705 | 526,540 |
| Change | - | 26.26% | 55.29% | -12.06% | 19.98% | 5.5% | 1.2% | 0.35% |
| P/E ratio | -7.85x | 11.4x | 8.32x | 11.2x | 13.7x | 17x | 15.6x | 13.2x |
| PBR | 1.11x | 1.54x | 2.86x | 1.94x | 1.78x | 1.9x | 1.88x | 1.83x |
| PEG | - | -0x | 0x | -0.3x | -1.2x | -1.3x | 1.82x | 0.7x |
| Capitalization / Revenue | 0.96x | 0.91x | 1.1x | 1.16x | 1.35x | 1.5x | 1.5x | 1.45x |
| EV / Revenue | 1.31x | 1.05x | 1.13x | 1.19x | 1.41x | 1.59x | 1.61x | 1.56x |
| EV / EBITDA | 18.6x | 5.69x | 4.46x | 5.31x | 6.69x | 7.42x | 7.4x | 6.75x |
| EV / EBIT | -32.6x | 9.33x | 5.79x | 7.24x | 9.82x | 11.8x | 13.3x | 11.8x |
| EV / FCF | -90.9x | 8.33x | 7.98x | 12.2x | 16x | 17.9x | 15.6x | 14.5x |
| FCF Yield | -1.1% | 12% | 12.5% | 8.17% | 6.25% | 5.58% | 6.42% | 6.91% |
| Dividend per Share 2 | 3.48 | 3.49 | 3.55 | 3.68 | 3.84 | 3.996 | 4.153 | 4.306 |
| Rate of return | 8.44% | 5.7% | 3.22% | 3.68% | 3.57% | 3.45% | 3.58% | 3.71% |
| EPS 2 | -5.25 | 5.39 | 13.26 | 8.89 | 7.84 | 6.828 | 7.412 | 8.773 |
| Distribution rate | -66.3% | 64.7% | 26.8% | 41.4% | 49% | 58.5% | 56% | 49.1% |
| Net sales 1 | 181,502 | 285,640 | 413,680 | 344,582 | 349,585 | 327,085 | 326,298 | 336,555 |
| EBITDA 1 | 12,797 | 52,761 | 104,451 | 77,183 | 73,504 | 69,851 | 70,943 | 77,994 |
| EBIT 1 | -7,278 | 32,154 | 80,411 | 56,542 | 50,062 | 43,991 | 39,446 | 44,752 |
| Net income 1 | -22,440 | 23,040 | 55,740 | 36,010 | 33,680 | 29,299 | 30,564 | 35,880 |
| Net Debt 1 | 63,276 | 40,902 | 11,553 | 10,034 | 18,681 | 29,378 | 35,599 | 37,433 |
| Reference price 2 | 41.22 | 61.19 | 110.30 | 99.98 | 107.57 | 115.98 | 115.98 | 115.98 |
| Nbr of stocks (in thousands) | 4,228,234 | 4,233,567 | 4,118,293 | 3,996,774 | 4,395,095 | 4,217,166 | - | - |
| Announcement Date | 2/2/21 | 2/1/22 | 1/31/23 | 2/2/24 | 1/31/25 | - | - | - |
1USD in Million2USD
Estimates
P/E ratio, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.05x | 1.59x | 7.46x | 3.43% | 491B | |
| 24.83x | 2.27x | 12.37x | 0.42% | 232B | |
| 12.67x | 0.35x | 5.77x | 5.61% | 95.74B | |
| 14.87x | 0.64x | 3.33x | 5.44% | 92.38B | |
| 15.89x | 0.65x | 7.49x | 1.94% | 57.27B | |
| 22.35x | 0.57x | 9.35x | 3.41% | 56.15B | |
| 22.18x | 0.48x | 8.13x | 2.59% | 53.11B | |
| 16.26x | 1.36x | 8.8x | 2.21% | 45.82B | |
| 7.1x | 0.67x | 3.89x | 4.98% | 33.72B | |
| 8.67x | 0.5x | 6.52x | 3.96% | 25.04B | |
| Average | 16.19x | 0.91x | 7.31x | 3.4% | 118.24B | |
| Weighted average by Cap. | 17.99x | 1.35x | 8.01x | 3.07% |
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
- Equities
- XOM Stock
- Valuation Exxon Mobil Corporation
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition