Skip to content
StockMarketAgent
Direct answer
Chevron is a dominant, integrated global energy company. Its vertically integrated structure provides a buffer against commodity volatility, while high-quality upstream assets (like the Permian basin) and deepwater operations provide a strong foundation for mid-cycle free cash flow generation and shareholder returns. Fair value range: low $161, high $285, with mid-point at $219.
Stock analysis

CVX Chevron Corporation fair value $219–$285

CVX
By StockMarketAgent.AI team· supervised by
分析日: 2026-05-08次回更新: 2026-08-08Methodology v2.4Archetype: CyclicalNYSE · Energy
View archive
株価
$181.44
▲ +37.38 (+20.60%)
公正価値
$219
$219–$285
評価
買い
confidence 88/100
上昇余地
+20.6%
upside to fair value
安全余裕率
$186.00
buy below · 15%
時価総額
$358.7B
P/E fwd 15.1
英語版にフォールバックJA
翻訳中のため英語版を表示しています
このレポートはまだ翻訳されていません。翻訳キューが追いついたら数分後に更新してください。

§1 エグゼクティブサマリー

  • Vertically integrated structure provides a strong buffer against commodity volatility.
  • High-quality Permian and deepwater assets ensure robust mid-cycle free cash flow.
  • Base case valuation of $218.82 implies a compelling 20.6% upside.
  • Downside is protected by a massive FCF buffer supporting sustainable shareholder returns.
Fair value
$219
Margin of safety
+17.1%
Confidence
88/100
Moat
6.5/10

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

$181.45Price
FV $218.82
High $285.1

Chevron is a dominant, integrated global energy company. Its vertically integrated structure provides a buffer against commodity volatility, while high-quality upstream assets (like the Permian basin) and deepwater operations provide a strong foundation for mid-cycle free cash flow generation and shareholder returns.

  • Vertical Integration
    Vertical Integration
  • Scale and Cost Advantage
    Scale and Cost Advantage
  • Cycle upside
    Structural underinvestment in supply over the past decade supports structurally higher mid-cycle commodity floors.

§2 ベアケース

Base case assumes $15.9B FCFFFree cash flow to firmCash flow available to all capital providers (debt and equity) before financing costs. Discounted at WACC to derive enterprise value. after $17.5B capexCapital expendituresCash spent on acquiring or upgrading property, plant, and equipment. Splits into maintenance capex (sustaining current capacity) and growth capex (expanding capacity).. If commodity prices collapse to cycle lows, revenue contraction forces aggressive capex cuts to defend the dividend, testing the $12.7B payout threshold. The floor valuation of $161.36 reflects normalized trough margins.

このテーゼが崩れる経路

Accelerated Energy Transition

· Low

Rapid policy mandates and EV adoption permanently destroy structural oil demand, stranding long-cycle upstream assets and structurally compressing margins.

FV impact
Severe downside below $161.36
Trigger
5-10 Years

Permian Productivity Collapse

· Medium

Geological degradation in Tier-1 acreage forces higher capital intensity to maintain production flat, eroding free cash flow yields and threatening buybacks.

FV impact
Moderate downside toward $161.36 floor
Trigger
2-4 Years

Punitive Regulatory Regime

· Medium

Global implementation of severe windfall taxes and stringent emissions penalties structurally impairs return on invested capital.

FV impact
Moderate downside
Trigger
1-3 Years
監視すべき早期警戒シグナル
指標現在トリガーしきい値
Operating cash flow fails to cover dividend plus maintenance capex run-rate.MonitorDeterioration versus the report thesis
Structural decline in Permian basin Tier-1 well productivity and higher capital intensity.MonitorDeterioration versus the report thesis
Unexpected punitive windfall tax implementations in key global operating jurisdictions.MonitorDeterioration versus the report thesis
Accelerated policy mandates banning ICE vehicle sales across major developed markets.MonitorDeterioration versus the report thesis
Sustained sub-$60/bbl WTI driven by severe macroeconomic demand contraction.MonitorDeterioration versus the report thesis

§3 財務履歴

損益計算書 — 直近6期
項目T−0T−1T−2T−3T−4CAGR
期間2021-12-312022-12-312023-12-312024-12-312025-12-31Trend
売上高$155.61B$235.72B$196.91B$193.41B$184.43B+4.3%
売上総利益$45.43B$73.98B$60.39B$56.93B$56.09B+5.4%
営業利益$16.18B$39.95B$26.23B$18.92B$16.67B+0.8%
純利益$15.63B$35.47B$21.37B$17.66B$12.30B-5.8%
EPS (希薄化後)$18.28$11.36$9.72$6.63-22.4%
EBITDA$39.36B$65.49B$47.82B$45.81B$41.42B+1.3%
研究開発
販管費$4.01B$4.31B$4.14B$4.83B$5.13B+6.3%

品質スコア

Piotroski F-スコア
5 / 9
0–9 品質コンポジット
Altman Zスコア
3.32
倒産リスク (>3 で安全)
Beneish Mスコア
-3.01
利益操作リスク
OCF / 純利益
2.76×
>1 は利益の質が高いことを示す
会計品質ゲート
Pass
セクター調整後ゲート
ROIC
7.3%
投下資本利益率
セクション 3

Numbers analysis

資本配分

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

個人サブスクライバー — §4以降11セクション追加

完全な分析を読む — 11セクション追加。

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

カバー対象の全ティッカーの完全なレポート
24か月分の評価アーカイブ
ウォッチリストブリーフィング + 評価変更アラート
任意の言語でのPDF + DOCXエクスポート
無料トライアルを開始
いつでもキャンセル可能。
FAQ

CVX — frequently asked questions

  1. Based on our latest analysis, CVX looks meaningfully undervalued. The current price is $181 versus a composite fair-value midpoint of $219 (range $161–$285), which implies roughly 20.6% upside to the midpoint.
Related coverage

Names readers of CVX also follow

Same archetype: cyclical
Same sector: Energy