Valuation Chevron Corporation

Equities

Market Closed - Nyse Other stock markets 21:00:40 14/07/2025 BST			5-day change	1st Jan Change
151.65 ^USD	-2.36%		+2.88%	+4.70%

07-14	Venture Global begins producing LNG from Phase 2 of Plaquemines plant, sources say	RE
07-14	Jefferies Adjusts Chevron's Price Target to $178 From $176	MT

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	264,841	-	-
Change	-	39.13%	53.43%	-19.12%	-7.28%	1.75%	-	-
Enterprise Value (EV) ¹	201,282	251,908	352,507	293,339	278,047	297,862	300,566	301,641
Change	-	25.15%	39.93%	-16.78%	-5.21%	7.13%	0.91%	0.36%
P/E ratio	-28.5x	14.4x	9.82x	13.1x	14.9x	19.6x	16.4x	13.4x
PBR	1.2x	1.62x	2.18x	1.74x	1.73x	1.8x	1.88x	1.8x
PEG	-	-0x	0x	-0.3x	-1x	-1x	0.8x	0.6x
Capitalization / Revenue	1.72x	1.39x	1.41x	1.4x	1.28x	1.44x	1.4x	1.39x
EV / Revenue	2.13x	1.55x	1.43x	1.46x	1.37x	1.62x	1.59x	1.58x
EV / EBITDA	14.1x	6.17x	5.22x	6.07x	6.13x	5.98x	6.77x	6.25x
EV / EBIT	-29.8x	11.3x	7.02x	9.76x	9.89x	13.1x	11.4x	10.5x
EV / FCF	118x	11.2x	9.93x	14.8x	18.5x	19.1x	13.5x	13.3x
FCF Yield	0.84%	8.93%	10.1%	6.75%	5.39%	5.24%	7.41%	7.53%
Dividend per Share ²	5.16	5.31	5.68	6.04	6.52	6.844	7.128	7.522
Rate of return	6.11%	4.52%	3.16%	4.05%	4.5%	4.51%	4.7%	4.96%
EPS ²	-2.96	8.14	18.28	11.36	9.72	7.727	9.25	11.33
Distribution rate	-174%	65.2%	31.1%	53.2%	67.1%	88.6%	77.1%	66.4%
Net sales ¹	94,692	162,465	246,252	200,949	202,792	183,851	188,881	190,730
EBITDA ¹	14,289	40,825	67,483	48,293	45,382	49,824	44,395	48,264
EBIT ¹	-6,756	22,351	50,190	30,053	28,100	22,675	26,413	28,833
Net income ¹	-5,543	15,625	35,465	21,369	17,661	13,222	16,296	19,248
Net Debt ¹	38,688	25,694	5,438	12,613	17,756	33,022	35,725	36,800
Reference price ²	84.45	117.35	179.49	149.16	144.84	151.65	151.65	151.65
Nbr of stocks (in thousands)	1,925,323	1,927,686	1,933,639	1,882,048	1,797,091	1,746,394	-	-
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	20.13x	1.65x	6.11x	4.41%	271B
ARAMCO	16.29x	3.92x	7.4x	5.29%	1,610B
PETROCHINA COMPANY LIMITED	7.86x	0.57x	3.45x	6.64%	214B
SHELL PLC	12.12x	0.94x	4.69x	4.01%	213B
TOTALENERGIES SE	9.27x	0.92x	4.43x	5.97%	139B
PETROBRAS	4.17x	1.64x	3.3x	13.79%	79.14B
EQUINOR ASA	8.5x	0.75x	1.97x	5.54%	66.23B
ENI S.P.A	11.59x	0.71x	3.69x	7.36%	50.93B
SUNCOR ENERGY INC.	13.86x	1.64x	5.29x	4.19%	49.21B
Average	11.53x	1.42x	4.48x	6.35%	299.18B
Weighted average by Cap.	14.63x	2.79x	6.22x	5.52%