XOM · Exxon Mobil Corporation
$160.672026-05-17Sector: Energy; Industry: Oil & Gas Integrated; Sub-Industry: Integrated Oil & Gas
Intrinsic Value Range Comparison · Mulya.ai
Bull
$484
+201.2% vs market
Base · active
$227
+41.4% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($132 · $484) Analysts Range ($123 · $183) 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 |
|---|
| 2021.Q4 | $276.7B | — | 8.7% | 24.4% | $18.1B | $11.2B | $29.3B | 3.6% | — | 8.7% | $207.6B | $5.44 | — |
| 2022.Q4 | $398.7B | 44.1% | 16.1% | 25.9% | $47.4B | $5.7B | $53.2B | 5.4% | — | 23.1% | $203.3B | $13.15 | — |
| 2023.Q4 | $334.7B | -16.0% | 13.3% | 29.2% | $31.5B | −$3.5B | $27.9B | 5.3% | — | 15.2% | $211.0B | $8.50 | — |
| 2024.Q4 | $339.2B | 1.4% | 11.7% | 28.3% | $28.4B | $574MM | $29.0B | 6.0% | — | 11.6% | $278.4B | $7.95 | — |
| 2025.Q4 | $323.9B | -4.5% | 10.5% | 27.9% | $24.5B | −$8.3B | $16.2B | 5.7% | — | 8.2% | $319.0B | $6.81 | 20.1 |
| italics below = DCF projection · 10yr Rev CAGR: 4.9% |
| 2026.Q4 | $342.1B | +5.6% | 10.5% | 27.1% | $26.1B | −$8.4B | $17.7B | 5.9% | $16.7B | 8.1% | $327.4B | $6.17 | 26.0 |
| 2027.Q4 | $360.7B | +5.5% | 12.2% | 26.3% | $32.3B | −$10.5B | $21.9B | 6.2% | $19.4B | 9.7% | $337.8B | $7.63 | 21.1 |
| 2028.Q4 | $379.8B | +5.3% | 13.8% | 25.5% | $39.2B | −$13.6B | $25.6B | 6.5% | $21.3B | 11.4% | $351.4B | $9.25 | 17.4 |
| 2029.Q4 | $399.2B | +5.1% | 15.5% | 24.7% | $46.7B | −$6.9B | $39.8B | 6.7% | $31.1B | 13.2% | $358.4B | $11.02 | 14.6 |
| 2030.Q4 | $418.9B | +4.9% | 18.9% | 23.9% | $60.3B | −$7.6B | $52.6B | 7.0% | $38.5B | 16.6% | $366.0B | $14.22 | 11.3 |
|
| Term. Yr+ | $541.8B | 4.1% | 18.9% | 20.0% | $82.0B | −$17.6B | $64.3B | 8.6% | $717.8B | 19.1% | — | — | — |
Active scenario IV: $227 (+41.4% vs market)