Exxon Mobil Corp
NYSE:XOM

Watchlist Manager
Exxon Mobil Corp Logo
Exxon Mobil Corp
NYSE:XOM
Watchlist
Price: 117.14 USD -0.56% Market Closed
Market Cap: 494B USD

Intrinsic Value

The intrinsic value of one XOM stock under the Base Case scenario is 122.57 USD. Compared to the current market price of 117.14 USD, Exxon Mobil Corp is Undervalued by 4%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

XOM Intrinsic Value
122.57 USD
Undervaluation 4%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Exxon Mobil Corp

What is Valuation History?
Ask AI Assistant
What other research platforms think about XOM?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is XOM valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Exxon Mobil Corp.

Explain Valuation
Compare XOM to

Fundamental Analysis

Loading...
Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

Energy-transition drag. Faster adoption of renewables, EVs, or aggressive carbon pricing could flatten or shrink long-term oil demand, eroding Exxon’s core business.

Commodity volatility. Profit still depends on crude prices; a prolonged sub-$60 environment would pressure cash flow and test dividend sustainability.

Execution risk in Guyana. Delays, cost overruns, or political hiccups in the Stabroek block could undercut the company's main growth story and shrink future returns.

Bull Theses

Guyana growth engine. Low-cost Stabroek barrels break even near $35, giving Exxon profitable volume growth even if crude prices slip.

Integrated moat. Upstream, refining, and chemicals balance one another; when oil prices fall, downstream cash flow cushions the blow.

Disciplined capital returns. Management prioritises high-return projects, keeps spending tight, and channels surplus cash into rising dividends and aggressive buybacks.

Show More Less
How do you feel about XOM?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Exxon Mobil Corp

Current Assets 88.5B
Cash & Short-Term Investments 13.8B
Receivables 45.3B
Other Current Assets 29.4B
Non-Current Assets 365.8B
Long-Term Investments 46.1B
PP&E 298.4B
Other Non-Current Assets 21.3B
Current Liabilities 77.9B
Accounts Payable 65.4B
Other Current Liabilities 12.5B
Non-Current Liabilities 115.9B
Long-Term Debt 32.8B
Other Non-Current Liabilities 83.1B
Efficiency

Free Cash Flow Analysis
Exxon Mobil Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Exxon Mobil Corp

Revenue
324.9B USD
Cost of Revenue
-227.5B USD
Gross Profit
97.4B USD
Operating Expenses
-58.8B USD
Operating Income
38.6B USD
Other Expenses
-8.6B USD
Net Income
30B USD
Fundamental Scores

XOM Profitability Score
Profitability Due Diligence

Exxon Mobil Corp's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Positive 3Y Average ROE
Positive 3Y Average ROIC
Healthy Gross Margin
Sustainable 3Y Average Gross Margin
50/100
Profitability
Score

Exxon Mobil Corp's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

XOM Solvency Score
Solvency Due Diligence

Exxon Mobil Corp's solvency score is 76/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Low D/E
High Altman Z-Score
Long-Term Solvency
76/100
Solvency
Score

Exxon Mobil Corp's solvency score is 76/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

XOM Price Targets Summary
Exxon Mobil Corp

Wall Street analysts forecast XOM stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for XOM is 131.76 USD with a low forecast of 106.05 USD and a high forecast of 163.8 USD.

Lowest
Price Target
106.05 USD
9% Downside
Average
Price Target
131.76 USD
12% Upside
Highest
Price Target
163.8 USD
40% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for XOM is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

XOM Insider Trading
Buy and sell transactions by insiders

XOM News

Other Videos
What is the Intrinsic Value of one XOM stock?

The intrinsic value of one XOM stock under the Base Case scenario is 122.57 USD.

Is XOM stock undervalued or overvalued?

Compared to the current market price of 117.14 USD, Exxon Mobil Corp is Undervalued by 4%.

Back to Top