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.
इस रिपोर्ट का अभी अनुवाद नहीं हुआ है। अनुवाद कतार पकड़ने पर कुछ मिनट में रिफ़्रेश करें।
§1 कार्यकारी सारांश
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 research only - not investment advice, an offer, or a trade instruction. Confirm current data and do your own due diligence before acting.
$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.
XOM (XOM)'s intrinsic value is triangulated from discounted earnings at two cost-of-equity levels (strict CAPM with raw beta, moderate with adjusted beta), with owner earnings used as a floor for high-growth names.
Each model produces a per-share value; the composite range comes from a weighted blend driven by the archetype's model-applicability matrix. Cost of equity, terminal growth, and the deceleration curve are documented in the assumption ledger.
EPS-based models are discounted at cost of equity; FCFF models use WACC and then subtract net debt to bridge enterprise value to equity value. Each model is labelled with its discount-rate convention so the reader can verify the bridge.
Owner earnings (Buffett's definition) is net income plus depreciation and amortization minus maintenance capex. We do not subtract stock-based compensation again because net income already includes it; dilution is tracked separately via share-count growth.
FAQ
XOM — frequently asked questions
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.
Our composite fair-value range for XOM is $95.2–$152, with a midpoint of $117. The range is triangulated across multiple valuation models (discounted earnings, forward earnings scenarios, peer multiples, and where applicable owner earnings or reverse DCF) and weighted by reliability for XOM's archetype.
Our current rating for XOM is Sell with a confidence score of 88/100. Sell. The stock is structurally mispriced at current cyclical peaks, completely ignoring the high probability of a prolonged down-cycle or severe capital cycle compression. Value is capped at a 15x mid-cycle multiple. This is research for educational purposes, not personalized investment advice.
The top risks our latest report flags for XOM are: Commodity Price Collapse; Capital Cost Inflation; Accelerated Energy Transition. The single biggest risk is Commodity Price Collapse: Severe downstream margin compression alongside a persistent sub-$60/bbl crude environment, triggering the 35% probability down-cycle stress test.
Our current rating for XOM is Sell, issued with a confidence score of 88/100 and a moat score of 6.5/10. The rating reflects the composite fair-value range ($95.2–$152) versus the current price of $160.
XOM is classified as a cyclical stock. Archetype determines how every downstream parameter — discount rate, terminal growth, deceleration curve, terminal multiple, scenario probability weights, scorecard weights, and which valuation models are prioritized — is calibrated for XOM.
