Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
112.53 USD105.18 USD131.88 USD
+81.24%
105.18 USDCurrent price is 81.3% above the base model value.
C
EnergyOil & Gas IntegratedUnited States
CVX.US · Chevron Corporation
NYQ · US · USD
Latest price190.63 USD
30D+0.17%
Vs. base value+78.5%
Research summary
CVX.US latest organized financial period shows revenue declined -4.64% YoY and net income declined -30.36% YoY. Current price is about 191 USD, while the model base case is about 107 USD; the current price sits +78.5% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue184B USD
Net income12B USD
Free cash flow17B USD
Operating cash flow34B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:25
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price190.63 USD
Base value106.82 USD
Vs. base+78.5%
Price date2026/04/28
114.29 USD106.82 USD127.17 USD
+78.46%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
116.04 USD108.46 USD135.99 USD
+75.76%
108.46 USDCurrent price is 75.8% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth5.8%
Current price implies roughly 5.8% annualized FCF growth.
5.8%Current price implies roughly 5.8% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
97.51 USD97.51 USD97.51 USD
+95.5%
97.51 USDCurrent price is 95.5% above the base model value.
Updated: 2026/04/29 07:25
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 9
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 184B USD | 12B USD | 17B USD | 6.63 |
| 2024/12/30 | Annual | 193B USD | 18B USD | 15B USD | 9.72 |
| 2023/12/30 | Annual | 197B USD | 21B USD | 20B USD | 11.36 |
| 2022/12/30 | Annual | 236B USD | 35B USD | 38B USD | 18.28 |
| 2021/12/30 | Annual | - | - | - | - |
Ad placement