Image Source: Unsplash

As part of a new series, each week we typically conduct a DCF on one of the companies in our screens. This week we thought we’d take a look at one of the stocks that is not currently in our screens, Exxon Mobil Corp (XOM).

Profile

Exxon Mobil is an integrated oil and gas company that explores for, produces, and refines oil around the world. In 2023, it produced 2.4 million barrels of liquids and 7.7 billion cubic feet of natural gas per day. At the end of 2023, reserves were 16.9 billion barrels of oil equivalent, 66% of which were liquids. The company is one of the world’s largest refiners with a total global refining capacity of 4.5 million barrels of oil per day and is one of the world’s largest manufacturers of commodity and specialty chemicals.

Recent Performance

Over the past twelve months the share price is down 1.26%.

Source: Google Finance

Inputs

• Discount Rate: 7%
• Terminal Growth Rate: 2%
• WACC: 7%

Forecasted Free Cash Flows (FCFs)

Terminal Value

Terminal Value = FCF * (1 + g) / (r – g) = 950.84 billion

Present Value of Terminal Value

PV of Terminal Value = Terminal Value / (1 + WACC)^5 = 677.94 billion

Present Value of Free Cash Flows

Present Value of FCFs = ∑ (FCF / (1 + r)^n) = 149.69 billion

Enterprise Value

Enterprise Value = Present Value of FCFs + Present Value of Terminal Value = 827.63 billion

Net Debt

Net Debt = Total Debt – Total Cash = 16.73 billion

Equity Value

Equity Value = Enterprise Value – Net Debt = 810.90 billion

Per-Share DCF Value

Per-Share DCF Value = Enterprise Value / Number of Shares Outstanding = $182.51

Conclusion

Based on the DCF valuation, the stock is undervalued. The DCF value of $182.51 share is higher than the current market price of $114.77. The Margin of Safety is 37.12%.

More By This Author:

Eli Lilly And Co DCF Valuation: Is The Stock Undervalued?
Philip Morris International: Is It A Buy?
The Home Depot, Inc. Valuation: Is The Stock Undervalued?