Valuation Chevron Corporation

Equities

Real-time Estimate Cboe BZX Other stock markets 19:29:08 09/09/2024 BST			5-day change	1st Jan Change
140.98 ^USD	+1.74%		-2.35%	-5.30%

08:26pm	US oil firms evacuate staff, cut drilling ahead of Storm Francine	RE
12:45pm	HSBC Trims Price Target on Chevron to $165 From $169	MT

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	227,869	162,594	226,214	347,069	280,726	253,415	-	-
Change	-	-28.65%	39.13%	53.43%	-19.12%	-9.73%	-	-
Enterprise Value (EV) ¹	249,119	201,282	251,908	352,507	293,339	277,511	281,634	282,229
Change	-	-19.2%	25.15%	39.93%	-16.78%	-5.4%	1.49%	0.21%
P/E ratio	78.3x	-28.5x	14.4x	9.82x	13.1x	12.4x	10.7x	9.73x
PBR	1.58x	1.2x	1.62x	2.18x	1.74x	1.62x	1.53x	1.47x
PEG	-	0x	-0x	0x	-0.3x	-6.29x	0.7x	0.98x
Capitalization / Revenue	1.56x	1.72x	1.39x	1.41x	1.4x	1.27x	1.28x	1.29x
EV / Revenue	1.7x	2.13x	1.55x	1.43x	1.46x	1.39x	1.42x	1.43x
EV / EBITDA	6.86x	14.1x	6.17x	5.22x	6.07x	5.78x	5.26x	4.9x
EV / EBIT	39.3x	-29.8x	11.3x	7.02x	9.76x	9.09x	8.14x	7.89x
EV / FCF	18.9x	118x	11.2x	9.93x	14.8x	14.5x	10.6x	9.72x
FCF Yield	5.3%	0.84%	8.93%	10.1%	6.75%	6.91%	9.43%	10.3%
Dividend per Share ²	4.76	5.16	5.31	5.68	6.04	6.525	6.868	7.179
Rate of return	3.95%	6.11%	4.52%	3.16%	4.05%	4.71%	4.96%	5.18%
EPS ²	1.54	-2.96	8.14	18.28	11.36	11.14	12.94	14.23
Distribution rate	309%	-174%	65.2%	31.1%	53.2%	58.6%	53.1%	50.4%
Net sales ¹	146,516	94,692	162,465	246,252	200,949	200,153	198,407	196,738
EBITDA ¹	36,322	14,289	40,825	67,483	48,293	47,986	53,532	57,625
EBIT ¹	6,334	-6,756	22,351	50,190	30,053	30,535	34,603	35,763
Net income ¹	2,924	-5,543	15,625	35,465	21,369	20,519	23,013	24,917
Net Debt ¹	21,250	38,688	25,694	5,438	12,613	24,096	28,219	28,814
Reference price ²	120.51	84.45	117.35	179.49	149.16	138.56	138.56	138.56
Nbr of stocks (in thousands)	1,890,872	1,925,323	1,927,686	1,933,639	1,882,048	1,828,917	-	-
Announcement Date	31/01/20	29/01/21	28/01/22	27/01/23	02/02/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
CHEVRON CORPORATION	12.44x	1.39x	5.78x	+4.71%	253B
CNOOC LIMITED	5.82x	1.82x	2.96x	+7.63%	125B
CONOCOPHILLIPS	12.32x	2.33x	5.42x	+2.98%	123B
CANADIAN NATURAL RESOURCES LIMITED	12.97x	2.95x	6.12x	+4.64%	70.59B
EOG RESOURCES, INC.	9.96x	2.67x	4.91x	+3.41%	68.43B
OCCIDENTAL PETROLEUM CORPORATION	13.48x	2.72x	5.17x	+1.65%	48.66B
HESS CORPORATION	12.02x	3.5x	5.95x	+1.48%	38.79B
DIAMONDBACK ENERGY, INC.	9.72x	3.99x	5.53x	+4.57%	32.06B
WOODSIDE ENERGY GROUP LTD	9.08x	2.87x	3.9x	+8.05%	30.48B
DEVON ENERGY CORPORATION	8.25x	2.09x	4.25x	+2.99%	25.89B
Average	10.60x	2.63x	5.00x	+4.21%	81.6B
Weighted average by Cap.	10.92x	2.20x	5.09x	+4.51%