Valuation Chevron Corporation

Equities

Market Closed - Nyse Other stock markets 21:00:06 05/12/2025 GMT			5-day change	1st Jan Change
150.00 ^USD	-1.48%		-0.75%	+3.56%

12-05	North Sea crude - WTI Midland falls on two deals	RE
12-05	W.Africa Crude-Market quiet, Total bids for Forcados	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	162,594	226,214	347,069	280,726	260,291	302,028	-	-
Change	-	39.13%	53.43%	-19.12%	-7.28%	16.03%	-	-
Enterprise Value (EV) ¹	201,282	251,908	352,507	293,339	278,047	340,014	342,091	343,404
Change	-	25.15%	39.93%	-16.78%	-5.21%	22.29%	0.61%	0.38%
P/E ratio	-28.5x	14.4x	9.82x	13.1x	14.9x	22.2x	18.8x	15.8x
PBR	1.2x	1.62x	2.18x	1.74x	1.73x	1.55x	1.62x	1.68x
PEG	-	-0x	0x	-0.3x	-1x	-0.7x	1.1x	0.8x
Capitalization / Revenue	1.72x	1.39x	1.41x	1.4x	1.28x	1.61x	1.57x	1.56x
EV / Revenue	2.13x	1.55x	1.43x	1.46x	1.37x	1.81x	1.78x	1.77x
EV / EBITDA	14.1x	6.17x	5.22x	6.07x	6x	8.16x	7.2x	6.48x
EV / EBIT	-29.8x	11.3x	7.02x	9.76x	9.89x	16.1x	13.8x	12.5x
EV / FCF	118x	11.2x	9.93x	14.8x	18.5x	20.6x	15.5x	12.9x
FCF Yield	0.84%	8.93%	10.1%	6.75%	5.39%	4.86%	6.46%	7.73%
Dividend per Share ²	5.16	5.31	5.68	6.04	6.52	6.851	7.151	7.493
Rate of return	6.11%	4.52%	3.16%	4.05%	4.5%	4.57%	4.77%	5%
EPS ²	-2.96	8.14	18.28	11.36	9.72	6.769	7.959	9.502
Distribution rate	-174%	65.2%	31.1%	53.2%	67.1%	101%	89.8%	78.9%
Net sales ¹	94,692	162,465	246,252	200,949	202,792	187,797	192,074	193,690
EBITDA ¹	14,289	40,825	67,483	48,293	46,377	41,683	47,527	52,990
EBIT ¹	-6,756	22,351	50,190	30,053	28,100	21,059	24,842	27,487
Net income ¹	-5,543	15,625	35,465	21,369	17,661	12,348	14,711	17,528
Net Debt ¹	38,688	25,694	5,438	12,613	17,756	37,986	40,063	41,376
Reference price ²	84.45	117.35	179.49	149.16	144.84	150.00	150.00	150.00
Nbr of stocks (in thousands)	1,925,323	1,927,686	1,933,639	1,882,048	1,797,091	2,013,522	-	-
Announcement Date	29/01/21	28/01/22	27/01/23	02/02/24	31/01/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CHEVRON CORPORATION	22.16x	1.81x	8.16x	4.57%	302B
ARAMCO	16.03x	3.74x	7.19x	5.39%	1,580B
PETROCHINA COMPANY LIMITED	9.37x	0.64x	3.87x	5.67%	251B
SHELL PLC	11.9x	0.95x	4.49x	3.92%	211B
TOTALENERGIES SE	9.82x	0.96x	4.4x	5.8%	142B
PETROBRAS	3.67x	1.53x	3.16x	11.27%	76.72B
EQUINOR ASA	9.95x	0.66x	1.78x	6.43%	58.37B
ENI S.P.A	12.32x	0.78x	3.82x	6.5%	56.81B
SUNCOR ENERGY INC.	13.04x	1.63x	5.19x	3.77%	53.25B
Average	12.03x	1.41x	4.67x	5.92%	303.42B
Weighted average by Cap.	14.84x	2.65x	6.30x	5.41%