XOM · Exxon Mobil Corporation
$136.542026-07-21Sector: Energy; Industry: Oil & Gas Integrated; Sub-Industry: Integrated Oil & Gas
Intrinsic Value Range Comparison · Mulya.ai
Very High Uncertainty
Bull
$554
+306.0% vs market
Base · active
$486
+255.9% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($136 · $554) Analysts Range ($123 · $185) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2024.Q1 | $334.7B | — | 13.3% | 29.5% | $31.3B | $1.3B | $32.6B | 4.9% | — | 14.8% | $212.4B | $8.61 | — |
| 2024.Q4 | $334.7B | 0.0% | 13.3% | 28.3% | $31.9B | $574MM | $32.5B | 6.0% | — | 13.0% | $278.4B | $8.61 | — |
| 2025.Q1 | $339.2B | 1.4% | 11.7% | 28.2% | $28.5B | −$3.0B | $25.5B | 5.0% | — | 10.1% | $283.2B | $8.05 | — |
| 2025.Q4 | $339.2B | 0.0% | 11.7% | 27.9% | $28.6B | −$8.3B | $20.3B | 5.7% | — | 9.5% | $319.0B | $8.05 | — |
| 2026.Q1 | $326.0B | -3.9% | 9.0% | 28.5% | $21.0B | −$9.1B | $11.9B | 4.8% | — | 6.9% | $293.6B | $6.05 | 19.4 |
| italics below = DCF projection · 10yr Rev CAGR: 12.6% |
| 2027.Q1 | $395.6B | +21.3% | 9.0% | 27.6% | $25.8B | −$8.4B | $17.4B | 5.8% | $16.4B | 8.7% | $302.0B | $6.17 | 22.1 |
| 2028.Q1 | $472.4B | +19.4% | 11.0% | 26.8% | $38.0B | −$13.0B | $25.0B | 6.1% | $22.2B | 12.3% | $315.0B | $9.09 | 15.0 |
| 2029.Q1 | $555.1B | +17.5% | 13.0% | 25.9% | $53.3B | −$23.6B | $29.7B | 6.4% | $24.8B | 16.3% | $338.7B | $12.75 | 10.7 |
| 2030.Q1 | $641.7B | +15.6% | 14.9% | 25.1% | $71.9B | −$15.8B | $56.0B | 6.7% | $44.0B | 20.7% | $354.5B | $17.18 | 7.9 |
| 2031.Q1 | $729.5B | +13.7% | 18.9% | 24.2% | $104.5B | −$18.1B | $86.4B | 7.0% | $63.3B | 28.7% | $372.7B | $24.98 | 5.5 |
|
| Term. Yr+ | $1110.5B | 4.1% | 18.9% | 20.0% | $168.0B | −$29.2B | $138.8B | 8.6% | $1555.8B | 23.6% | — | — | — |
Active scenario IV: $486 (+255.9% vs market)