investorscraft@gmail.com

Intrinsic Value of Chevron Corporation (CVX)

Previous Close$155.31
Intrinsic Value
Upside potential
Previous Close
$155.31

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Chevron Corporation operates as a vertically integrated energy company, engaging in upstream exploration and production, downstream refining and marketing, and midstream transportation of oil and natural gas. The company generates revenue through hydrocarbon sales, refined products, and chemical manufacturing, with a diversified portfolio spanning conventional and unconventional resources. Chevron holds a leading position in the global energy sector, leveraging its scale, technological expertise, and strategic assets to maintain competitive advantages in both traditional and low-carbon energy markets. Its integrated model provides resilience against commodity price volatility, while its investments in renewable fuels and carbon capture align with long-term energy transition trends. Chevron’s strong brand, operational efficiency, and global footprint solidify its status as one of the world’s top-tier energy producers, with a focus on delivering reliable energy while navigating evolving regulatory and environmental pressures.

Revenue Profitability And Efficiency

Chevron reported revenue of $193.4 billion for FY 2024, with net income of $17.7 billion, reflecting robust profitability despite fluctuating energy prices. Diluted EPS stood at $9.72, supported by disciplined cost management and operational efficiency. Operating cash flow of $31.5 billion underscores the company’s ability to generate substantial liquidity, while capital expenditures of $16.4 billion highlight continued investment in growth and maintenance projects.

Earnings Power And Capital Efficiency

Chevron’s earnings power is evident in its strong cash flow generation, which funds dividends, share repurchases, and strategic investments. The company’s capital efficiency is demonstrated by its ability to maintain profitability across cycles, with a focus on high-return projects and cost optimization. Its diversified asset base and integrated operations enhance resilience, enabling consistent performance even in volatile market conditions.

Balance Sheet And Financial Health

Chevron maintains a solid balance sheet, with $6.8 billion in cash and equivalents and total debt of $24.5 billion, reflecting prudent financial management. The company’s leverage remains manageable, supported by strong cash flow and a commitment to maintaining investment-grade credit ratings. Its financial health positions it well to navigate economic uncertainties and capitalize on growth opportunities.

Growth Trends And Dividend Policy

Chevron has demonstrated a commitment to shareholder returns, with a dividend per share of $6.52 in FY 2024. The company balances growth investments with returning capital to shareholders, focusing on sustainable long-term value creation. Its growth strategy includes expanding its traditional energy portfolio while investing in lower-carbon initiatives, aligning with global energy transition trends.

Valuation And Market Expectations

Chevron’s valuation reflects its status as a leading energy company, with market expectations centered on its ability to deliver consistent returns and navigate energy transition challenges. The company’s integrated model and strong cash flow generation support its valuation premium relative to peers, while its strategic investments in low-carbon technologies position it for future growth.

Strategic Advantages And Outlook

Chevron’s strategic advantages include its scale, integrated operations, and technological expertise, which enable it to compete effectively in a dynamic energy landscape. The company’s outlook remains positive, with a focus on operational excellence, cost discipline, and strategic investments in both traditional and emerging energy sectors. Its ability to adapt to evolving market conditions positions it for sustained long-term success.

Sources

10-K, investor presentations, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount