Skip to content
StockMarketAgent
Direct answer
ExxonMobil is a dominant, integrated global energy producer with resilient cash flows and a robust balance sheet. Though subject to commodity cycles, its low cost of supply and downstream integration provide a competitive buffer. However, current market pricing heavily overestimates up-cycle duration. Fair value range: low $95.2, high $152, with mid-point at $117.
Stock analysis

XOM fair value $95–$152

By StockMarketAgent.AI team· supervised by
Analizado: 2026-05-20Próxima actualización: 2026-08-20Methodology v2.4Data cut-off: Quality gate: passSources: all material sources passed deterministic freshness/provenance gatesReview: automatedArchetype: Cyclical
View archive
Precio
$160.49
▼ -43.76 (-27.27%)
Valor razonable
$117
$95–$152
Calificación
Vender
confidence 88/100
Potencial alcista
-27.3%
upside to fair value
Margen de seguridad
$99.22
MoS level · 15%
Capitalización bursátil
$665.2B
P/E fwd 15.4
Respaldo en inglésES
Mostrando la fuente en inglés mientras traducimos
Este informe aún no se ha traducido. Actualice en unos minutos una vez que la cola de traducción se ponga al día.

§1 Resumen ejecutivo

  • SELL rating driven by a -27.27% downside to the $116.73 fair value midpoint.
  • Market pricing ignores a 35% probability of a prolonged down-cycle or severe capital cycle compression.
  • Valuation explicitly anchored by a 15x mid-cycle terminal multiple and 2% terminal growth.
  • Robust Piotroski F-Score (5) confirms baseline data integrity, but peak cyclical margins heavily skew current market prices.
Fair value
$117
Margin of safety
-37.5%
Confidence
88/100
Moat
6.5/10

Educational analysis only — not financial advice. Always do your own due diligence.

$160.49Price
Low $95.22
Mid $116.73
High $152.04

ExxonMobil is a dominant, integrated global energy producer with resilient cash flows and a robust balance sheet. Though subject to commodity cycles, its low cost of supply and downstream integration provide a competitive buffer. However, current market pricing heavily overestimates up-cycle duration.

  • Cycle upside
    internal valuation internal valuation anchors ($167.86) rely on peak spot commodity conditions and inflated terminal growth horizons, extrapolating near-term up-cycle margins without acknowledging cyclical mean-reversion.

§2 Caso bajista

Under a persistent macro downturn, simultaneous compression of upstream realizations and refining crack spreads falling below 5-year trailing averages tests the integrated buffer. FCFFFree cash flow to firmCash flow available to all capital providers (debt and equity) before financing costs. Discounted at WACC to derive enterprise value. baseline floor models this extreme capital drag at $58.56 per share.

Cómo puede fallar esta tesis

Commodity Price Collapse

35%· Medium

Severe downstream margin compression alongside a persistent sub-$60/bbl crude environment, triggering the 35% probability down-cycle stress test.

FV impact
$95.22 per share
Trigger
12-24 months

Capital Cost Inflation

25%· Medium

Sustained inflationary pressures on upstream maintenance and low-carbon pivots push maintenance capex structurally above 80% of D&A, eroding free cash conversion.

FV impact
$58.56 (FCFF DCF baseline)
Trigger
24-36 months

Accelerated Energy Transition

15%· Low

Severe regulatory burdens and stranded long-life upstream assets permanently cap terminal multiples below the historical 15x integration average.

FV impact
Sub-$90 valuation floor
Trigger
36-60 months
Señales de alerta temprana a vigilar
MétricaActualUmbral de activación
ROIC spread versus supermajor peers collapsing permanently over a 5-year horizon.MonitorDeterioration versus the report thesis
Maintenance capex exceeding 80% of D&A through an entire cycle phase.MonitorDeterioration versus the report thesis
Simultaneous compression of upstream realizations and refining crack spreads falling below 5-year trailing averages.MonitorDeterioration versus the report thesis
WACC structurally rising above the 5.99% modeled 'moderate Ke' assumption.MonitorDeterioration versus the report thesis
Terminal growth rate expectations structurally deteriorating below the 2% GDP-aligned baseline.MonitorDeterioration versus the report thesis

§3 Historial financiero

Cuenta de resultados — últimos seis períodos
ConceptoT−0T−1T−2T−3T−4CAGR
Período2021-12-312022-12-312023-12-312024-12-312025-12-31Trend
Ingresos$398.68B$334.70B$339.25B$323.91B-5.1%
Beneficio bruto$103.07B$84.14B$76.74B$71.24B-8.8%
Beneficio operativo$64.03B$44.46B$39.65B$33.94B-14.7%
Beneficio neto$55.74B$36.01B$33.68B$28.84B-15.2%
BPA (diluido)$5.39$13.26$8.89$7.84$6.70+5.6%
EBITDA$102.59B$74.27B$73.31B$67.86B-9.8%
I+D
SG&A$10.10B$9.92B$9.98B$11.13B+2.5%

Puntuaciones de calidad

Piotroski F-score
5 / 9
Compuesto de calidad 0–9
Altman Z-score
4.54
Riesgo de quiebra (>3 seguro)
OCF / Beneficio neto
1.8×
>1 indica alta calidad de los beneficios
Umbral de calidad contable
Pass
Umbral ajustado por sector
ROIC
10.9%
Rentabilidad del capital invertido
Sección 3

Numbers analysis

Flujo de caja

Cash-flow quality is reflected in the OCFOperating cash flowCash generated from the company's core operations after working-capital changes but before capital expenditures. The first line of the cash-flow statement. / net incomeNet IncomeNet Income is an income-statement line item used to reconcile revenue to operating profit, pre-tax income, net income, or per-share earnings. It should be compared across periods and against peer disclosure conventions., accounting-quality, and ROICROICReturn on invested capital. Operating profit (after tax) divided by invested capital. The single best gauge of capital-efficiency. Spread over WACC = economic value created. rows above.

Asignación de capital

Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.

Suscriptores individuales — desde §411 secciones más

Leer el análisis completo — 11 secciones más.

Competitive moat, industry cycle, peer comparison, intrinsic valuation, sensitivity, scenarios, earnings decision tree, position management, investor perspectives, scorecard, and final recommendation.

Informe completo para cada ticker cubierto
24 meses de archivo de calificaciones
Briefings de lista de seguimiento + alertas de cambio de calificación
Exportación PDF + DOCX en cualquier idioma
Comenzar prueba gratuita
Cancela cuando quieras.
REVENUE FAQ

XOM revenue questions

  1. XOM (XOM)'s revenue growth is reported year-over-year across the most recent five fiscal years, with the deceleration or acceleration curve called out in the numbers-analysis subsection of the parent financials tab.
FAQ

XOM — frequently asked questions

  1. Based on our latest analysis, XOM looks meaningfully overvalued. The current price is $160 versus a composite fair-value midpoint of $117 (range $95.2–$152), which implies roughly 27.3% downside to the midpoint.
Related coverage

Names readers of XOM also follow

Same archetype: cyclical