As part of a new series, each week we typically conduct a DCF on one of the companies in our screens. This week we thought we’d take a look at one of the stocks that is not currently in our screens, Exxon Mobil Corp (XOM).
ProfileExxon Mobil is an integrated oil and gas company that explores for, produces, and refines oil around the world. In 2023, it produced 2.4 million barrels of liquids and 7.7 billion cubic feet of natural gas per day. At the end of 2023, reserves were 16.9 billion barrels of oil equivalent, 66% of which were liquids. The company is one of the world’s largest refiners with a total global refining capacity of 4.5 million barrels of oil per day and is one of the world’s largest manufacturers of commodity and specialty chemicals.
Recent PerformanceOver the past twelve months the share price is down 1.26%.
Source: Google Finance
Inputs
Forecasted Free Cash Flows (FCFs)
Terminal ValueTerminal Value = FCF * (1 + g) / (r – g) = 950.84 billion
Present Value of Terminal ValuePV of Terminal Value = Terminal Value / (1 + WACC)^5 = 677.94 billion
Present Value of Free Cash FlowsPresent Value of FCFs = ∑ (FCF / (1 + r)^n) = 149.69 billion
Enterprise ValueEnterprise Value = Present Value of FCFs + Present Value of Terminal Value = 827.63 billion
Net DebtNet Debt = Total Debt – Total Cash = 16.73 billion
Equity ValueEquity Value = Enterprise Value – Net Debt = 810.90 billion
Per-Share DCF ValuePer-Share DCF Value = Enterprise Value / Number of Shares Outstanding = $182.51
Conclusion
Based on the DCF valuation, the stock is undervalued. The DCF value of $182.51 share is higher than the current market price of $114.77. The Margin of Safety is 37.12%.More By This Author:Eli Lilly And Co DCF Valuation: Is The Stock Undervalued?
Philip Morris International: Is It A Buy?
The Home Depot, Inc. Valuation: Is The Stock Undervalued?
