Buy based on a 20.6% discount to mid-cycle valuation and robust capital return profile.
Bull: Sustained high oil prices driven by structural underinvestment in global energy supply, combined with Chevron's low-cost Permian production growth, yields massive free cash flow that is aggressively returned to shareholders via dividends and buybacks.
Accelerated Energy Transition: Rapid policy mandates and EV adoption permanently destroy structural oil demand, stranding long-cycle upstream assets and structurally compressing margins.
CVX is rated Buy at $181.45 versus the reconciled fair value midpoint of $218.82, implying +20.60% upside/downside. Confidence is separately disclosed at 88/100.
Position sizing playbook →| Market cap | $358.7B | |
|---|---|---|
| Revenue (ttm) | 185.7B | |
| Net income (ttm) | 11B | |
| EPS (ttm) | $5.75 | |
| Shares out | 2B | |
| P/E (trailing) | 31.6x | |
| P/E (forward) | 15.1x | |
| Dividend | $7.12 (3.92%) | |
| Volume | 13,051,210 | |
| Beta | 0.50 | |
| Price target | $194 | +6.6% |
Recent price action with selectable time range.
| Item | P1 | P2 | P3 | P4 | P5 | Trend |
|---|---|---|---|---|---|---|
| Period | 2021-12-31 | 2022-12-31 | 2023-12-31 | 2024-12-31 | 2025-12-31 | Trend |
| Revenue | $155.61B | $235.72B | $196.91B | $193.41B | $184.43B | +4.3% |
| Gross profit | $45.43B | $73.98B | $60.39B | $56.93B | $56.09B | +5.4% |
| Operating income | $16.18B | $39.95B | $26.23B | $18.92B | $16.67B | +0.8% |
| Net income | $15.63B | $35.47B | $21.37B | $17.66B | $12.30B | -5.8% |
| EPS (diluted) | — | $18.28 | $11.36 | $9.72 | $6.63 | -22.4% |
| EBITDA | $39.36B | $65.49B | $47.82B | $45.81B | $41.42B | +1.3% |
| R&D | — | — | — | — | — | — |
| SG&A | $4.01B | $4.31B | $4.14B | $4.83B | $5.13B | +6.3% |
| Model | Fair value (mid) | Weight |
|---|---|---|
| Forward earnings | $149 | 50% |
| FCFF DCF | $270 | 35% |
| Owner earnings | $332 | 15% |
| Reverse DCF | $0.00 | 0% |
| Ddm | $222 | 0% |
| Discounted earnings | $391 | 0% |
| Peg adjusted peer | $65.34 | 0% |
| Multi stage moat fade | $192 | 0% |
Recent company headlines from major financial publishers.
Sustained high oil prices driven by structural underinvestment in global energy supply, combined with Chevron's low-cost Permian production growth, yields massive free cash flow that is aggressively returned to shareholders via dividends and buybacks.
Normalizing commodity cycle where CVX maintains pricing discipline. The synthesized fair value of $218.82 is robustly anchored to Forward Earnings ($149.33) and FCFF DCF ($269.78) to capture reliable mid-cycle cash generation and return profiles.
An accelerated global energy transition and hostile regulatory environments lead to structurally lower commodity demand, compressing margins, decreasing return on capital, and potentially stranding long-cycle upstream assets, driving valuation to cycle floors.
| Model | Weight | FV / share | vs spot | Contribution |
|---|---|---|---|---|
| Forward earnings | 50% | $149 | -17.8% | |
| FCFF DCF | 35% | $270 | +48.5% | |
| Owner earnings | 15% | $332 | +82.5% | |
| Reverse DCF | 0% | $0.00 | -100.0% | |
| Ddm | 0% | $222 | +22.1% | |
| Discounted earnings | 0% | $391 | +115.3% | |
| Peg adjusted peer | 0% | $65.3 | -64.0% | |
| Multi stage moat fade | 0% | $192 | +5.8% | |
| Composite FV (weighted) | 100% | $219 | +20.6% |
| Ke ↓ / g → | 1.0% | 1.5% | 2.0% | 2.5% | 3.0% |
|---|---|---|---|---|---|
| 3.2% | $319 | $383 | $383 | $383 | $383 |
| 4.2% | $219 | $259 | $319 | $383 | $383 |
| 5.2% | $167 | $189 | $219 | $259 | $319 |
| 6.2% | $135 | $149 | $167 | $189 | $219 |
| 7.2% | $120 | $123 | $135 | $149 | $167 |
| Category | Weight | Score | Reading |
|---|---|---|---|
| Valuation | 11% | 5.0 | |
| Management | 11% | 7.3 | |
| Balance Sheet | 11% | 7.0 | |
| Profitability | 11% | 5.0 | |
| Revenue Growth | 11% | 4.5 | |
| Risk Assessment | 11% | 8.5 | |
| Competitive Moat | 11% | 6.5 | |
| Earnings Quality | 11% | 6.0 | |
| Capital Efficiency | 11% | 5.5 |
Upcoming earnings date and setup when available.