Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Exxon Mobil Corporation
Bear Case (25th pct.)
-38.5% vs price
Base Case (Median)
-23.0% vs price
Bull Case (75th pct.)
-18.4% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $250.89 | 37.5% | High (40%) |
| PE Comparable | $92.87 | -49.1% | Medium (25%) |
| Graham Number | $104.30 | -42.9% | Medium (40%) |
| EV/EBITDA | $150.24 | -17.7% | Medium (20%) |
| EV/FCF | $136.25 | -25.3% | Medium (20%) |
| Earnings Power Value | $144.70 | -20.7% | Medium (50%) |
Based on 6 out of 7 methods, XOM appears overvalued at the current price of $182.50. The base case fair value of $140.47 implies 23.0% 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.