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
已分析: 2026-05-08下次更新: 2026-08-08Methodology v2.4Archetype: CyclicalNYSE · Energy
View archive
股价
$181.44
▲ +37.38 (+20.60%)
公允价值
$219
$219–$285
评级
买入
confidence 88/100
上行空间
+20.6%
upside to fair value
安全边际
$186.00
buy below · 15%
市值
$358.7B
P/E fwd 15.1
英文原文ZH
翻译期间显示英文原文
此报告尚未翻译。翻译队列赶上后请在几分钟内刷新。

§1 执行摘要

  • 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 看空情景

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.

该论点可能失败的方式

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
需关注的早期预警信号
指标当前触发阈值
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 财务历史

损益表 — 最近六期
项目T−0T−1T−2T−3T−4CAGR
期间2021-12-312022-12-312023-12-312024-12-312025-12-31Trend
营业收入$155.61B$235.72B$196.91B$193.41B$184.43B+4.3%
毛利$45.43B$73.98B$60.39B$56.93B$56.09B+5.4%
营业利润$16.18B$39.95B$26.23B$18.92B$16.67B+0.8%
净利润$15.63B$35.47B$21.37B$17.66B$12.30B-5.8%
每股收益(摊薄)$18.28$11.36$9.72$6.63-22.4%
EBITDA$39.36B$65.49B$47.82B$45.81B$41.42B+1.3%
研发
销售管理费用$4.01B$4.31B$4.14B$4.83B$5.13B+6.3%

质量评分

Piotroski F 评分
5 / 9
0–9 质量综合
Altman Z 评分
3.32
破产风险 (>3 安全)
Beneish M 评分
-3.01
盈利操纵风险
OCF / 净利润
2.76×
>1 表示盈利质量高
会计质量门槛
Pass
经行业调整门槛
ROIC
7.3%
投入资本回报率
第 3 节

Numbers analysis

个人订阅用户 — §4 及之后还有 11 个章节

阅读完整分析 — 还有 11 个章节。

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

涵盖每个股票的完整报告
24 个月的评级存档
关注列表简报 + 评级变更提醒
以任意语言导出 PDF + DOCX
开始免费试用
可随时取消。
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