DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Exxonmobil Holdings Corporation (XOM)

Energy | Oil & Gas Integrated

Today's Price

$187.25

Today's Fair Value

$247.06 +31.94%

Margin of Safety

+24.21%

Projected Value (5Y)

$397.90 +112.5%

Dividends Paid (5Y)

$22.62

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 21.86% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 0.08% | CAGR (5y): 0.16%

Dividend Growth Rate

Regression: 4.21% | CAGR (5y): 3.43%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 12.18x)

Discount Rate