Exxon Mobil Corp.
- Price
- 156.94 USD
- Fair value
- 76.01 USD
- Discount to fair value
- −106%
- Mkt cap
- 650.51B
- P/E
- 22.6×
- P/B
- 2.51×
- EV
- 683.36B
- Div yield
- 2.65%
- ROE
- 11.1%
- Net margin
- 8.8%
Current price156.94USD
Fair value (est., median)76.01USD
UndervaluedFair valueOvervalued
+106.5% above fair valueWould need to fall ~51.6% to reach fair value.
Median ofDCF 88.69DDM 49.98Graham 110.8Residual Income 76.01Earnings Power 72.65
Health Check
40.4
Overall / 100
Good (66+)Caution (40–65)Risk (<40)
Rewards
- Healthy balance sheet.
Risks
- Trades 106.5% above estimated fair value.
- Low fair-value confidence — methods disagree or data is thin.
Scores are computed automatically from the real financial statements (Value from fair value; the rest from growth, profitability, balance sheet and dividends). A decision aid, not investment advice.
Price, corporate actions & news
Demo series
D — DividendS — Split▲ good · ▼ bad newstap a marker for details
Growth & profitability
Revenue, net income and margin.
RevenueNet incomeNet margin %tap a bar for figures
Key figures
Covers 19 years · FY2007–FY2025
| Metric | FY'21 | FY'22 | FY'23 | FY'24 | FY'25 |
|---|---|---|---|---|---|
| Revenue | 276.69B | 406.18B | 339.64B | 344.42B | 328.07B |
| Net Income | 23.04B | 55.74B | 36.01B | 33.68B | 28.84B |
| Net Margin | 8.3% | 13.7% | 10.6% | 9.8% | 8.8% |
| Operating Cash Flow | 48.13B | 76.80B | 55.37B | 55.02B | 51.97B |
| OCF Margin | 17.4% | 18.9% | 16.3% | 16.0% | 15.8% |
| Capital Expenditure | 12.08B | 18.41B | 21.92B | 24.31B | 28.36B |
| Free Cash Flow | 36.05B | 58.39B | 33.45B | 30.72B | 23.61B |
| FCF Margin | 13.0% | 14.4% | 9.8% | 8.9% | 7.2% |
| FCF Conversion | 156.5% | 104.8% | 92.9% | 91.2% | 81.9% |
| EPS (Diluted) | 5.56/sh | 13.45/sh | 8.69/sh | 8.13/sh | 6.96/sh |
| Dividend / Share | 3.60/sh | 3.60/sh | 3.60/sh | 4.03/sh | 4.16/sh |
Dividend return (if you buy today)if you buy today
Dividend yield2.65%
Dividend / share4.16 USD
If you invest
USD
Shares (≈)63
Est. annual income261.90 USD
At this rate, dividends alone return your capital in ~37.8 years.
Dividend history
Dividend / share & historical yield (USD).
Dividend / share yield %tap a bar for figures
Quarterly dividends & yield
Per-share dividends by quarter, full-year total, and yield on the year's average price · USD
| Year | Q1 | Q2 | Q3 | Q4 | Full year | Yield (avg) |
|---|---|---|---|---|---|---|
| 2026 | — | 1.03 | — | — | 1.03 | 0.7% |
| 2025 | — | — | — | — | 4.16 | 3.6% |
| 2024 | — | — | — | — | 4.03 | 3.5% |
| 2023 | — | — | — | — | 3.60 | 3.3% |
| 2022 | — | — | — | — | 3.60 | 3.9% |
Corporate actions
DCash Dividend
1.03 USD /sh2026-05-15
DCash Dividend
0.25 USD /sh2004-02-09
DCash Dividend
0.25 USD /sh2003-11-07
DCash Dividend
0.25 USD /sh2003-08-11
DCash Dividend
0.25 USD /sh2003-05-09
DCash Dividend
0.23 USD /sh2003-02-06
DCash Dividend
0.23 USD /sh2002-11-07
DCash Dividend
0.23 USD /sh2002-08-09
DCash Dividend
0.23 USD /sh2002-05-09
DCash Dividend
0.23 USD /sh2002-02-07
Valuation breakdown
Fair value = median of the applicable methods (DCF، DDM، Graham، Residual Income، Earnings Power).
Each method below is a different lens on the same company — no single method dominates the result.
Discounted Cash Flow
Values the company from the future cash it's expected to generate. · Tap to adjust assumptions
88.69 USD
Dividend Discount Model
Values the share from the dividends it's expected to keep paying. · Tap to adjust assumptions
49.98 USD
Graham Number
A conservative benchmark built from earnings and book value. · Tap to adjust assumptions
110.80 USD
Residual Income (justified P/B)
Values the profit the company earns above the cost of its equity. · Tap to adjust assumptions
76.01 USD
Earnings Power Value
Values today's earning power as-is, assuming no growth. · Tap to adjust assumptions
72.65 USD
DCF only is anchored on FY2025 — the latest year with positive cash flow that supports a value. The other methods (DDM, Graham, RIM, EPV) use current / normalized figures.
Fair Value (median)76.01 USD
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 11.57%
- CAPM cost of equity
- 12.00%
- Risk-free rate
- 4.50%
- Equity risk premium
- 7.50%
- DCF growth (stage 1)
- 8.00%
- DCF terminal growth
- 3.00%
- DCF forecast years
- 10
- DDM dividend growth
- 3.00%
Tune these per company in the Hajras Odoo backend; values recompute automatically.
Wealth simulator
What if you'd invested in Exxon Mobil Corp. regularly?
Starting year
- Invested
- 1K/yr · 42K total(1985 → today · 42 yrs)
- your value today is
- 251K USD
- Total return
- +497.6%(+19.6% Dividends · +478.1% Capital gain)
- Annualised (IRR)
- +7.7%
Invested42KUSD
Dividends8.2KUSD
Capital gain200.8KUSD
InvestedCapital gainDividendstap a bar for figures
Community Notes0
No notes yet. Be the first to share a thesis.