Exxon Mobil Corporation
Bear Case (25th pct.)
-96.9% vs price
Base Case (Median)
-96.5% vs price
Bull Case (75th pct.)
-95.0% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-16.51 | -100.7% | High (40%) |
| PE Comparable | $75.63 | -97.0% | Medium (25%) |
| Graham Number | $89.32 | -96.5% | Medium (40%) |
| EV/EBITDA | $156.69 | -93.8% | Medium (20%) |
| EV/FCF | $86.81 | -96.6% | Medium (20%) |
| Earnings Power Value | $138.67 | -94.5% | Medium (50%) |
Based on 6 out of 8 methods, XOM.MX appears overvalued at the current price of $2525.00. The base case fair value of $88.06 implies 96.5% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.