با اجازه شما، از تحلیلهای محدود و حریمخصوصیمحور استفاده میکنیم تا مسیرهای پژوهشی مؤثر را بشناسیم. از ردیاب تبلیغاتی یا بازپخش نشست استفاده نمیکنیم. این انتخاب را میتوانید در تنظیمات تغییر دهید. بخوانید سیاست حفظ حریم خصوصی.
Quote this valuation with its source: Fair value, Potential value and the price at analysis.
FAQ
XOM — frequently asked questions
Is ExxonMobil Holdings Corporation overvalued?
In our latest published analysis dated 2026-09-25, XOM looks meaningfully overvalued. The price recorded at analysis is USD ۱۶۰ versus our fair value of USD ۱۱۳; the high endpoint is presented separately as potential value of USD ۱۴۶. That implies roughly 29.6% downside to fair value at that date.
Our latest published report, analyzed 2026-09-25, gives XOM a fair value of USD ۱۱۳ and a potential value of USD ۱۴۶. The conclusion is triangulated across multiple valuation models and weighted by reliability for ExxonMobil Holdings Corporation's archetype; it is a dated research output, not a live price.
Should I buy XOM now?
Our latest published rating for XOM, analyzed 2026-09-25, is Sell. ExxonMobil Holdings Corporation looks meaningfully overvalued at the analysis-date price of USD ۱۶۰ versus fair value of USD ۱۱۳; potential value is USD ۱۴۶. This is research for educational purposes, not personalized investment advice.
What are the biggest risks for XOM?
The dedicated bear-case section in our report analyzed 2026-09-25 documents ExxonMobil Holdings Corporation's material risks, evidence, thresholds, and thesis-invalidation conditions. Scenario-specific explanations remain in that section so the report does not repeat or decontextualize them elsewhere.
What is XOM's rating?
Our latest published rating for XOM, analyzed 2026-09-25, is Sell, with a published moat assessment of 7.2/10 (Narrow). It reflects our fair value of USD ۱۱۳, the potential value of USD ۱۴۶, and the price recorded at analysis (USD ۱۶۰).
این گزارش هنوز ترجمه نشده است. پس از چند دقیقه، زمانی که صف ترجمه به‌روز شد، صفحه را تازه کنید.
§1 خلاصه اجراییEN
پاسخ ۳۰ ثانیه‌ایSell
قیمت در برابر ارزش
Price
$160.48
Fair value
$112.98
Potential value
$146.28
As of
2026-09-25
چرا این سناریو می‌تواند موفق باشد
Accelerated volume expansion from advantaged low-cost assets in the Permian Basin (targeting 1.8M boed in 2026) and Golden Pass LNG export capacity expansion, combined with persistent downstream refining crack spreads, which could sustain consolidated operating margins above 12.0% and expand intrinsic value toward our Potential value of $146.28.
چه چیزی دیدگاه ما را تغییر می‌دهد
Global macroeconomic slowdown or OPEC+ supply expansion depressing Brent crude oil prices below $50/bbl for more than two consecutive quarters.
Exxon Mobil Corporation carries a Sell rating as its share price on the September 25, 2026 report date trades at a 42.0% premium to our Fair value of $112.98, leaving investors exposed to commodity price and multiple contraction.
We assign a Sell rating to Exxon Mobil Corporation. For an ordinary investor, this means the stock does not offer an adequate margin of safety at report-date levels. Investors should avoid initiating new positions and consider trimming or reallocating existing holdings to protect invested capital against cyclical commodity swings and valuation compression.
On the September 25, 2026 report date, the stock was priced at $160.48. This report-date price sits 42.0% above our house Fair value of $112.98, representing an upside of -29.6% to Fair value. The price of $160.48 also exceeds our Potential value of $146.28, which marks the upper boundary of our valuation range under favorable commodity assumptions. The market price reflects full pricing of near-term operational momentum without accounting for normal cyclical mean reversion.
The primary risk to our thesis is a severe cyclical downturn in crude oil prices combined with valuation multiple contraction. If global macroeconomic growth softens or OPEC+ expands production, Brent crude oil falling below $50 per barrel would directly compress upstream sales and cash generation,. In that scenario, ExxonMobil's forward price-to-earnings multiple of 14.77x would compress toward the peer median of 11.57x. An investor would see quarterly consolidated operating margins drop below 8.00% and cash flow from operations contract from fiscal 2025 levels of $51.97B toward $30.00B, forcing management to curb share repurchases.3,4,6
The business could outperform if low-cost upstream volume expansion in the Permian Basin and Guyana deepwater combines with sustained downstream refining margins,. By expanding Permian net production toward 1.8 million barrels of oil equivalent per day with extraction costs below $35 per barrel and ramping Golden Pass LNG exports,, ExxonMobil can lift fiscal 2026 revenue toward $407.01B and maintain operating margins above 12.0%. Higher free cash flow would accelerate annual share repurchases and lift intrinsic value toward Potential value of $146.28. However, Potential value remains well below the report-date price of $160.48, keeping risk-adjusted returns unfavorable.1,4
Upstream Cost Advantage in Permian and Guyana Deepwater
ExxonMobil maintains structural extraction cost advantages with breakevens below $35/bbl in deepwater Guyana and the Permian Basin, targeting 1.8 million boed in the Permian in 2026 and expanding LNG export capacity through Golden Pass LNG Train 1.4
Efficient Scale and Integrated Downstream Refining Network
A globally integrated refining and chemical network processes over 4 million bpd, enabling dynamic crude slate optimization and throughput ramp-up of 200 kbpd between February and March 2026, generating $2.8B in quarterly Energy Products earnings and utilizing US gas crackers that provide feed advantages over international liquid crackers.4
Cycle upside
A bull cycle is powered by synchronized global economic expansion, structural undersupply in liquefied natural gas, and resilient crude oil realizations above $85/bbl. Under these conditions, ExxonMobil's volume additions from the Permian Basin scaling to 1.8M boed and Golden Pass LNG export capacity expansion drive top-line revenue toward consensus FY2026 levels of $407.01B. Favorable refining crack spreads and US gas cracker feedstock advantages expand consolidated operating margins toward 12.5%, generating accelerated free cash flows to fund higher shareholder distributions.1,4
توصیه داخلی
We rate Exxon Mobil Corporation Sell because its report-date share price of $160.48 stands 42.0% above our Fair value of $112.98, leaving no margin of safety as cyclical earnings normalize,.3
نمای کلی شرکت
ExxonMobil manufactures, trades, and sells petroleum and petrochemical products. ExxonMobil is a leading global manufacturer and marketer of petrochemicals that support modern living. Chemical Products help meet society’s essential needs by providing a wide range of innovative products efficiently and responsibly. The Company is uniquely positioned with a combination of industry-leading scale, integration, and proprietary technology, which are fundamental to producing affordable products that are more sustainable, use less material, save energy, and reduce waste.
ExxonMobil's Energy Products is one of the largest, most integrated businesses of its kind among international oil companies, with significant representation across the entire fuels value chain, including refining, logistics, trading, and marketing. This segment includes the fuels, aromatics, and NGL value chains, as well as catalysts and licensing.
§2 سناریوی نزولیEN
Under the bear scenario stress test, fair value contracts toward $77.35, representing a 51.8% decline from the market price of $160.48. This downside is precipitated by global macroeconomic softening driving crude prices below $55/bbl, accompanied by a 3-5 year repair timeline at the Cutter Energy Qatar LNG joint venture that removes approximately 3% of global corporate production. Severe refining crack spread erosion compresses consolidated operating margins from 12.60% in FY2025 toward 8.00%, echoing historical down-cycles where operating margins fell to -15.53% in FY2020. Diminishing operating cash flows would constrain share repurchases and challenge sustaining capital reinvestment, forcing multiple contraction to peer median levels of 11.57x.
Unplanned facility repair timelines restrict international LNG equity production volumes
Valuation multiples compress toward peer median levels as cyclical earnings normalize
The downside scenario reflects cyclical vulnerability where a global macroeconomic slowdown and expanding international supply soften commodity realizations. Downstream product crack spreads compress, while multi-year facility repair downtime at the Qatar LNG joint venture restricts equity export volumes. Consolidated operating margins compress toward cyclical lows, impairing operating cash flow conversion. Disconfirmation of this downside path would occur if OPEC+ supply discipline or geopolitical supply constraints sustain tight global balances, which investors can monitor through monthly inventory reports and quarterly realized margins.
Current forward P/E of 14.77x trades at a steep premium to the peer median forward P/E of 11.57x (COP 13.19x, FANG 9.96x, APA 9.59x). A cyclical downturn compresses XOM's exit multiple toward peer median levels, resulting in an estimated fair value impact of -20%.3
FV impact
-4.8%
Terminal multiple 20% lower
Trigger
Within 12 months
سیگنال‌های هشدار اولیه برای پایش
پنج تحولی که می‌تواند تز سرمایه‌گذاری ما را تضعیف کند.
Compression of the forward P/E multiple below the peer median indicates market re-pricing of cyclical earnings quality and loss of valuation premium,.
وضعیت فعلی:14.77x
هشدار در صورت11.57x
§3 خندق رقابتیEN
Narrow
ExxonMobil earns a Narrow economic moat rating, underpinned by structural cost advantages in core upstream production basins and efficient scale across its global downstream refining and petrochemical network. The company possesses premier low-cost assets in deepwater Guyana and the Permian Basin with breakeven extraction costs below $35/bbl, where net production is projected to scale to 1.8 million boed in 2026. In addition, the commercial ramp of Golden Pass LNG Train 1 adds export capacity, lifting US export volume by approximately 5%. These advantaged upstream positions ensure positive cash generation even during severe commodity price troughs.
Downstream integration reinforces this moat through efficient scale and operational agility. ExxonMobil's refining footprint allows the company to optimize crude slates and capture refined product margins when upstream realizations contract. During early 2026, the company demonstrated operational agility by increasing refining production by 200 kbpd within a single month, driving quarterly Energy Products earnings to $2.8B. Furthermore, the US manufacturing base relies heavily on ethane gas crackers, providing a structural raw material cost advantage over international competitors reliant on expensive liquid naphtha crackers when global crude prices are elevated.
Despite these formidable structural advantages, the moat is bounded at Narrow rather than Wide due to the undifferentiated commodity nature of energy markets and persistent exposure to global pricing cycles. Product sales accounted for $323.82B, or 97.5% of FY2025 revenue, leaving total corporate returns subject to macro commodity swings. Reported operating income compressed from $39.65B in FY2024 to $33.94B in FY2025, illustrating that technological leadership cannot fully shield economic profit from cyclical downturns. Consequently, excess returns above the 6.295% WACC are modeled to persist over a 10-year horizon before fading toward the cost of capital.
سود اقتصادی
ExxonMobil achieves a positive economic spread as its latest 8.19% ROIC exceeds the 6.295% computed WACC by 189.5 bps and surpasses the 6.44% moderate Ke by 175 bps. FY2025 operating income of $33.94B and operating cash flow of $51.97B confirm substantial cash generation, though returns remain exposed to cyclical commodity volatility.2,3,6
7.2/ 10
Narrow
Sources of advantage
01Upstream Cost Advantage in Permian and Guyana Deepwater — ExxonMobil maintains structural extraction cost advantages with breakevens below $35/bbl in deepwater Guyana and the Permian Basin, targeting 1.8 million boed in the Permian in 2026 and expanding LNG export capacity through Golden Pass LNG Train 1.Wide
02Efficient Scale and Integrated Downstream Refining Network — A globally integrated refining and chemical network processes over 4 million bpd, enabling dynamic crude slate optimization and throughput ramp-up of 200 kbpd between February and March 2026, generating $2.8B in quarterly Energy Products earnings and utilizing US gas crackers that provide feed advantages over international liquid crackers.Moderate
تهدیدات شناخته‌شده برای خندق
تهدید
شدت
بازه زمانی
کاهش
Global Crude Oil and Natural Gas Price Collapse
high
6-12 months
Low breakeven extraction costs below $35/bbl in Guyana and Permian, combined with natural hedging from downstream refining and chemical operations.4
Downstream Refining Crack Spread and Chemical Margin Compression
ردیف‌ها: نرخ تنزیل (Ke برای سود؛ WACC برای جریان نقدی). ستون‌ها: رشد نهایی.
ارزش منصفانه
تغییر مدت (سال)
−۵
−۲
۰
+۲
+۵
ارزش منصفانه
$۱۲۶٫۹۸
$۱۱۹٫۳۰
$۱۱۲٫۹۸
$۱۰۷٫۸۰
$۱۰۱٫۷۲
مدت مزیت رقابتی در حالت پایهٔ مشخص‌شده: 5 سال. سایر فرض‌ها ثابت می‌مانند.
مرجع حساسیت
The highlighted cell is Fair value when every assumption sits at its base level ($112.98). Each row and column shows what Fair value becomes when one assumption moves.
Under the base scenario, which carries 50.0% probability and indicates an intrinsic target of $112.98 representing a return of -29.6% from $160.48, upstream production expands in the Permian Basin and deepwater Guyana while Golden Pass LNG commissioning scales export volumes. Operating margins normalize toward historical mid-cycle levels, balancing refining crack spread moderation with upstream unit cost efficiencies. This scenario would be disconfirmed if global crude realizations soften significantly or if downstream refining spreads contract below mid-cycle norms, which would be visible across upcoming quarterly filings.
Upgrade the rating; Re-examine margin sustainability and upstream volume realization; maintain capital discipline and avoid new capital allocation until valuation aligns with Fair value $112.98.
محرک: Quarterly upstream production and downstream crack spreads exceed consensus expectations with operating margin expanding above normalized mid-cycle levels
A material quarterly beat driven by volume outperformance in the Permian and high refining realization improves near-term cash conversion and prompts an upgrade to Reduce, though valuation remains substantially above Fair value $112.98.
مطابق
Maintain Sell; Monitor refinery throughput and Permian volume ramp; maintain underweight or zero allocation while shares trade substantially above Fair value $112.98.
محرک: Quarterly results meet consensus expectations with operating margins aligning with historical mid-cycle averages
In-line results confirm that upstream volume gains from Golden Pass and the Permian are offset by planned maintenance and routine regional price differentials, leaving the stock fully priced relative to Fair value $112.98.
کمتر از انتظار
Exit the position; Reassess commodity price realization sensitivity and liquidate remaining holdings to protect capital against further cyclical multiple compression.
محرک: Quarterly revenue and operating profit fall below consensus expectations driven by commodity price softening or unplanned facility outages
An earnings miss confirms cyclical vulnerability to crude price retreats, refining margin compression, or extended facility downtime, accelerating multiple contraction toward peer norms and reinforcing downside toward Fair value $112.98.
کیفیت سود
ExxonMobil demonstrates strong operating cash flow conversion relative to reported net income, driven by robust cash generation across upstream and refining operations. Working capital requirements remain disciplined, and depreciation charges adequately cover sustaining asset maintenance requirements. However, earnings durability remains fundamentally tied to volatile global hydrocarbon benchmark prices and refining crack spreads rather than purely contractual recurring revenue streams.
معیارهای مهم پیش از انتشار
01
معیار:
Permian Basin Production Volume Ramp
فعلیManagement guidance targets expanding net production volume supported by continuous drilling efficiencies.
چرا مهم است
Higher unconventional volumes expand upstream operating profit and lower average unit extraction costs, reinforcing low-cost asset scale.
02
معیار:
Golden Pass LNG Export Commissioning
فعلیFirst LNG exports commenced from Train one with subsequent trains planned to enter commercial service.
چرا مهم است
Incremental liquefied natural gas export capacity captures international price spreads and boosts high-margin product sales.
ExxonMobil generated $51.97B in operating cash flow during FY2025, which easily covered capital expenditures of $28.36B to deliver $23.61B in reported free cash flow. Under a normalized maintenance capex policy requiring 70% of total capex ($19.85B), owner earnings power is calculated at $34.99B, or $8.51 per share. This exceptional cash flow conversion reflects deepwater Guyana and Permian extraction efficiencies that offset broader downstream margin compression.5,6
تخصیص سرمایه
Capital allocation remains anchored in balancing sustaining capital investment with shareholder distributions. In FY2025, total of $28.36B supported low-cost growth assets in Guyana, the Permian Basin (targeting 1.8M boed), and Golden Pass LNG. Sustaining is estimated at $19.85B (70% of total ), leaving of $34.99B ($8.51 per share). of $23.61B funded robust dividends of $4.12 per share and dynamic share repurchases, reducing diluted shares from 4,305M in FY2025 to 4,112M shares while keeping total debt modest at $42.37B.
ROIC has moderated from post-pandemic highs of FY2022 toward 8.19% in FY2025, driven by operating income compression from $64.03B to $33.94B as invested capital expanded to $296.61B. While returns remain above capital costs, efficiency metrics reflect cyclical normalization.
Latest ROIC of 8.19% generates an economic spread of +189.5 bps above computed WACC of 6.295% and +175 bps above moderate Ke of 6.44%.
Free Cash Flow Resilience Under Sustained Capital Spending
Exxon Mobil Corporation (XOM) trades at 14.8x forward earnings against a peer median of 11.6x. Its EV/EBITDA of 10.4x compares with a peer median of 6.2x. The comparison uses 4 peers: Chevron Corporation, ConocoPhillips, Diamondback Energy Inc. and APA Corporation, as of 2026-09-25.
§10 صنعت و چرخهEN
فاز چرخه
Peak
Industry capex-to-depreciation benchmark stands at 1.02x and industry capex-to-revenue is 0.4%, indicating disciplined capital replacement rather than speculative over-expansion. ExxonMobil FY2025 capex of $28.36B compares to depreciation of $25.99B, while consensus projections show top-line revenue peaking at $407.01B in FY2026 before contracting to $399.55B in FY2027.1,6
چرخه صعودی
A bull cycle is powered by synchronized global economic expansion, structural undersupply in liquefied natural gas, and resilient crude oil realizations above $85/bbl. Under these conditions, ExxonMobil's volume additions from the Permian Basin scaling to 1.8M boed and Golden Pass LNG export capacity expansion drive top-line revenue toward consensus FY2026 levels of $407.01B. Favorable refining crack spreads and US gas cracker feedstock advantages expand consolidated operating margins toward 12.5%, generating accelerated free cash flows to fund higher shareholder distributions.
چرخه نزولی
A bear cycle is precipitated by slowing global industrial demand, expanding OPEC+ crude supplies, and substantial global refining capacity additions that compress product crack spreads. In this down-cycle, commodity realizations decline, and localized operational interruptions such as the Cutter Energy Qatar LNG 3-5 year repair timeline compound volume losses, driving consensus revenue down by -1.83% in FY2027 to $399.55B. Under these conditions, consolidated operating margins contract from 12.60% toward 8.00%, compressing return on capital.
روندهای بلندمدت
روند
تأثیر
یادداشت
Global Energy Transition and Decarbonization Policies
neutral
Long-term transition toward renewable power and alternative fuels dampens terminal growth for refined road fuels, offset by growing chemical feed demand and commercial carbon capture contracts.
Global LNG Infrastructure Expansion and Power Demand
positive
Growing global demand for natural gas to displace coal in power generation drives multi-year export expansion for projects like Golden Pass Trains 1-3,.
موقعیت‌یابی
ExxonMobil occupies the preeminent scale position in the energy sector with a market capitalization of $666.71B, far exceeding peers CVX ($400.99B), COP ($153.07B), FANG ($52.55B), and APA ($15.02B). Its integrated structure provides operational flexibility to redirect feedstocks and capture downstream crack spreads, while upstream extraction costs below $35/bbl in Guyana and Permian place it at the low end of the global cost curve. However, trading at 14.77x forward P/E versus the peer median of 11.57x leaves the stock vulnerable to cyclical re-pricing.3,4
§11 مدیریت موقعیتEN
اندازه موقعیت
Under a Sell rating with shares trading at $160.48, representing a 42.0% premium over Fair value of $112.98, no equity capital allocation is warranted. Investors should maintain zero position weight or exit existing holdings to preserve capital.3
ریسک
Strict risk management mandates avoiding equity commitments when valuation multiples (forward P/E of 14.77x) trade at a marked premium to peer median levels (11.57x) during late-cycle conditions. Capital should be reallocated to cash equivalents or mispriced counter-cyclical opportunities until the stock trades at an appropriate discount to Fair value ($112.98).
Downgrade upstream volume growth assumptions and lower long-term FCFF projections.
§12 دیدگاههای سرمایهگذارانEN
Value Investor
Avoid
At $160.48 as of September 25, 2026, the stock trades at a 42.0% premium to our Fair value of $112.98 and a forward P/E of 14.77x versus peer median 11.57x, offering negative upside (-29.6%) and zero margin of safety,,,.3
Income Investor
Avoid
While ExxonMobil's dividend is funded by $23.61B in fiscal 2025 free cash flow, capital loss risk from current prices exceeding Fair value ($112.98) by 42.0% severely outweighs prospective dividend yield.5
Cyclical / Institutional Investor
Avoid
With consensus projecting fiscal 2027 revenue contraction of -1.83% and external asset headwinds including a 3-5 year repair timeline at Qatar LNG, cyclical risk-reward favors reallocating capital to discounted peers.1,4
§14 توصیه نهاییEN
اقدام
فروش
ExxonMobil shares trade at $160.48 as of September 25, 2026, representing a 42.0% premium over our Fair value of $112.98 and exceeding our Potential value of $146.28,. While the company possesses premier upstream assets in the Permian and Guyana,, current market pricing implies unsustainably high earnings persistence across the commodity cycle.3,4
With consensus projections showing fiscal 2027 revenue contracting by -1.83% and the forward P/E multiple of 14.77x trading well above the peer median of 11.57x,, risk-adjusted prospective returns are negative (-29.6% to Fair value). We advise investors to liquidate or reduce positions to protect capital.
§15یادداشتهای شما
تز سرمایه‌گذاری، اندازه موقعیت و پرسشهای پیگیری خود را ثبت کنید. روی همین دستگاه میماند و فقط شما آن را میبینید.
یادداشتهای خصوصی
فقط برای شما قابل مشاهده است. روی همین دستگاه ذخیره می‌شود.
۰ نویسه
Sources
The records this analysis drew on, as they stood when it was run.
Not every cited input appears here: internal calculations and intermediate model outputs have no external record, and some citations could not be matched to one.
Macroeconomic Hydrocarbon Demand Slump and Volume Contraction
Consensus estimates project FY2027 revenue contracting by -1.83% to $399.55B, with low-end analyst forecasts at $316.50B (-20.8% below consensus). A global macroeconomic slowdown and accelerated fuel efficiency squeeze hydrocarbon demand, driving 5-year growth 10pp below base expectations and reducing fair value by -14%.1
FV impact
-3.3%
Revenue and EPS growth 10 points lower for five years
Trigger
Within 24 months
Cost of Capital Repricing on Cyclical and Transition Risk
Moderate cost of equity is calculated at 6.44% using an adjusted beta of 0.3212, risk-free rate of 5.11%, and Bloomberg adjusted beta of 0.4773. Cyclical commodity volatility and long-term energy transition risks re-price the equity discount rate higher by 200 bps to 8.44%, driving an estimated fair value impact of -27.3%.2
Operating cash flow falling below $30.00B would force reduction in capital investments or debt-funded shareholder distributions, compromising upstream development projects.
ROIC declining below the computed WACC of 6.295% indicates economic value destruction and eliminates excess return duration.
وضعیت فعلی:8.19%
هشدار در صورت6.30%
medium
12-24 months
High refinery conversion complexity, flexible crude slate processing, and US gas cracker feedstock cost advantages.4
Prolonged Facility Repair Outages and Geopolitical Supply Disruptions
medium
3-5 years
Geographic asset diversification across deepwater Guyana, Permian Basin, and international LNG infrastructure offsets localized outages such as the Qatar LNG downtime.4
۵۵٫۹%
Method
Project EPS through the explicit advantage period, fade growth as competition catches up, and discount the full stream at cost of equity.
Under the bull scenario, with 15.0% probability and an intrinsic target of $146.28 yielding an implied return of -8.8% against $160.48, sustained global energy demand and structural LNG supply deficits support elevated hydrocarbon realizations. Operating margins expand beyond mid-cycle levels driven by favorable refining crack spreads and gas cracker feedstock advantages, alongside accelerated deepwater Guyana ramp and multi-train Golden Pass LNG exports. Disconfirmation would occur if refining margins compress or global macroeconomic weakness dampens industrial energy consumption.
03
معیار:
Downstream Refining Crack Spreads and Product Margins
فعلیRefining throughput demonstrates operational flexibility, though global capacity additions threaten product spreads.
چرا مهم است
Downstream profitability buffers upstream earnings during periods of crude price softening, preserving consolidated operating margin.
04
معیار:
Qatar LNG Facility Repair and Restoration Timeline
فعلیJoint venture repair timeline spans multiple years, creating an ongoing equity volume headwind.
چرا مهم است
Prolonged facility downtime curbs equity production volumes and restricts international equity affiliate earnings.
Reported operating income compressed from $64.03B in FY2022 (18.99% margin) to $44.46B in FY2023 (15.56%), $39.65B in FY2024 (14.27%), and $33.94B in FY2025 (12.60%).
Confirms that upstream cost advantages do not prevent margin normalization, reinforcing our conservative 10.50% mid-cycle operating margin forecast.
Conservative Capital Structure Providing Balance Sheet Durability
Total debt of $42.37B against market capitalization of $666.71B results in a low 6.03% debt weighting and 93.97% equity weighting.
Minimal financial leverage shields the corporation from interest rate shocks and preserves liquidity to fund counter-cyclical investments through down-cycles.
Diamondback Energy Inc.FANG
قیمت / ارزش منصفانه
ارزش منصفانه$۱۵۲٫۴۵Report-date price$۲۰۴٫۳۳
تاریخ ارزیابی
مزیت رقابتیNone
کارت امتیاز سرمایه‌گذاری۴۳ / 100
حاشیه سود
XOM
Exxon Mobil Corporation
$666.7B
14.8x
1.8x
10.4x
12.6%
—
CVX
Chevron Corporation
$401.0B
15.1x
1.9x
8.6x
12.2%
21.9%
COP
ConocoPhillips
$153.1B
13.2x
2.4x
6.4x
14.2%
31.5%
FANG
Diamondback Energy Inc.
$52.6B
10.0x
3.2x
6.0x
3.5%
48.5%
APA
APA Corporation
$15.0B
9.6x
1.8x
3.4x
26.7%
56.3%
Industry-Wide Reinvestment Discipline and Free Cash Flow Prioritization
positive
Sustained capital discipline across major producers, reflected in an industry capex-to-depreciation ratio of 1.02x, prevents speculative oversupply and preserves free cash flow ($23.61B in FY2025).
