Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
69.00 USD64.50 USD80.87 USD
+137%
64.50 USDCurrent price is 136.6% above the base model value.
X
US
XOM.US · EXXON MOBIL CORP
US · US
Latest price152.59 USD
30D+0.53%
Vs. base value+70.1%
Research summary
XOM.US latest organized financial period shows revenue declined -4.96% YoY and net income declined -14.36% YoY. Current price is about 153 USD, while the model base case is about 89.71 USD; the current price sits +70.1% versus the base case. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue332B USD
Net income29B USD
Free cash flow24B USD
Operating cash flow52B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:28
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price152.59 USD
Base value89.71 USD
Vs. base+70.1%
Price date2026/04/29
95.30 USD89.71 USD95.30 USD
+70.09%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
95.98 USD89.71 USD112.49 USD
+70.09%
89.71 USDCurrent price is 70.1% above the base model value.Adjusted reference: 65.77 USD
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth9.3%
Current price implies roughly 9.3% annualized FCF growth.
9.3%Current price implies roughly 9.3% annualized FCF growth.
Excluded
Earnings Power Value
Estimates earnings power value without assuming growth.
---
-
-Operating income data is insufficient.
Updated: 2026/04/29 15:28
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2021/12/31 | Asset impairment | Impairment | -948M USD | Medium |
| 2021/12/31 | Restructuring charges | Restructuring | -92M USD | Medium |
| 2020/12/31 | Restructuring charges | Restructuring | -1B USD | Medium |
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 14
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/12/31 | Annual | 332B USD | 29B USD | - | 24B USD | 6.7 | - |
| 2024/12/31 | Annual | 350B USD | 34B USD | - | 31B USD | 7.84 | - |
| 2023/12/31 | Annual | 345B USD | 36B USD | - | 33B USD | 8.89 | - |
| 2022/12/31 | Annual | 414B USD | 56B USD | - | 58B USD | 13.26 | - |
| 2021/12/31 | Annual | 286B USD | 23B USD | 24B USD | 36B USD | 5.39 | 5.63 |
Ad placement