DCF Tool

CVX

Chevron Corp. – Petroleum Refineries
Chevron Corporation is an American multinational energy corporation predominantly in oil and gas. The second-largest direct descendant of Standard Oil, and originally known as the Standard Oil Company of California, it is headquartered in San Ramon, California, and active in more than 180 countries.
Analysis Results
Intrinsic Value $949.17
Latest Price $168.33
Relative Value 82% undervalued
Thoughts on this result? Let us know.
Ad
Cash Flow (Billions)
Analysis Parameters
%
%
%
New Ticker
Ad
Analysis Details
Growth Rate Projection

An exponential growth model was fit to the past cash flow data, giving more weight to more recent years. This model determined a growth rate estimate of 26.6%.

Weighted Average Cost of Capital (WACC)

The calculated WACC is 7.3%. This value is used as the default discount rate.

Value of Future Flows

Assuming a growth rate of 26.6%, the cash flows for the next 5 years are projected.

The present value of each year's flow is adjusted to present value using the discount rate.

Year Future flow (billion) Present value (billion)
2023 45.4 42.3
2024 57.5 49.9
2025 72.8 58.9
2026 92.2 69.5
2027 117 82.0
Terminal Value

Assuming a growth rate after the projection years of 2.0%, the terminal value of the company would be 2240 billion. This corresponds to a present value of 1470 billion.

Intrinsic Value Per Share

The total present value of the projected cash flows is 303 billion. Adding in the terminal value gives a total present value of 1770 billion.

There are presently 1.87 billion outstanding shares, so the intrinsic value per share is 949.17.

Financial Statements

The following data was to determine the past cash flows.

Current Assets 50,343,000,000
Current Cash 17,901,000,000
Current Liabilities 34,208,000,000
Current Debt 1,964,000,000
Non-Cash Working Capital (NCWC) 198,000,000
Change in NCWC -1,330,000,000
EBIT 48,535,000,000
Tax Provision 14,066,000,000
Depreciation and Amortization 16,319,000,000
Capital Expenditure -11,974,000,000
Unlevered Free Cash Flow 37,806,526,351
Current Assets 33,738,000,000
Current Cash 5,675,000,000
Current Liabilities 26,791,000,000
Current Debt 256,000,000
Non-Cash Working Capital (NCWC) 1,528,000,000
Change in NCWC 1,712,000,000
EBIT 21,837,000,000
Tax Provision 5,950,000,000
Depreciation and Amortization 17,925,000,000
Capital Expenditure -8,056,000,000
Unlevered Free Cash Flow 27,413,556,633
Current Assets 26,078,000,000
Current Cash 5,627,000,000
Current Liabilities 22,183,000,000
Current Debt 1,548,000,000
Non-Cash Working Capital (NCWC) -184,000,000
Change in NCWC 484,000,000
EBIT -6,569,000,000
Tax Provision -1,892,000,000
Depreciation and Amortization 19,508,000,000
Capital Expenditure -8,922,000,000
Unlevered Free Cash Flow 4,501,000,000
Current Assets 28,329,000,000
Current Cash 5,749,000,000
Current Liabilities 26,530,000,000
Current Debt 3,282,000,000
Non-Cash Working Capital (NCWC) -668,000,000
Change in NCWC -2,899,000,000
EBIT 4,068,000,000
Tax Provision 2,691,000,000
Depreciation and Amortization 29,218,000,000
Capital Expenditure -14,116,000,000
Unlevered Free Cash Flow 14,293,581,647
Current Assets 34,021,000,000
Current Cash 10,345,000,000
Current Liabilities 27,171,000,000
Current Debt 5,726,000,000
Non-Cash Working Capital (NCWC) 2,231,000,000
Change in NCWC 1,038,000,000
EBIT 20,773,000,000
Tax Provision 5,715,000,000
Depreciation and Amortization 19,419,000,000
Capital Expenditure -13,792,000,000
Unlevered Free Cash Flow 21,668,002,673
Current Assets 28,560,000,000
Current Cash 4,822,000,000
Current Liabilities 27,737,000,000
Current Debt 5,192,000,000
Non-Cash Working Capital (NCWC) 1,193,000,000
Change in NCWC -480,000,000
EBIT 6,918,000,000
Tax Provision -48,000,000
Depreciation and Amortization 19,349,000,000
Capital Expenditure -13,404,000,000
Unlevered Free Cash Flow 12,383,000,000
Current Assets 29,619,000,000
Current Cash 7,001,000,000
Current Liabilities 31,785,000,000
Current Debt 10,840,000,000
Non-Cash Working Capital (NCWC) 1,673,000,000
Change in NCWC -806,000,000
EBIT -3,555,000,000
Tax Provision -1,729,000,000
Depreciation and Amortization 19,457,000,000
Capital Expenditure -18,109,000,000
Unlevered Free Cash Flow -3,013,000,000
Current Assets 35,347,000,000
Current Cash 11,332,000,000
Current Liabilities 26,464,000,000
Current Debt 4,928,000,000
Non-Cash Working Capital (NCWC) 2,479,000,000
Change in NCWC 1,598,000,000
EBIT 974,000,000
Tax Provision 132,000,000
Depreciation and Amortization 21,037,000,000
Capital Expenditure -29,504,000,000
Unlevered Free Cash Flow -5,921,552,664
Current Assets 42,232,000,000
Current Cash 13,215,000,000
Current Liabilities 31,926,000,000
Current Debt 3,790,000,000
Non-Cash Working Capital (NCWC) 881,000,000
Change in NCWC -209,000,000
EBIT 26,824,000,000
Tax Provision 11,892,000,000
Depreciation and Amortization 16,793,000,000
Capital Expenditure -35,407,000,000
Unlevered Free Cash Flow -2,222,415,422
Current Assets 50,250,000,000
Current Cash 16,516,000,000
Current Liabilities 33,018,000,000
Current Debt 374,000,000
Non-Cash Working Capital (NCWC) 1,090,000,000
Change in NCWC 1,368,000,000
EBIT 34,740,000,000
Tax Provision 14,308,000,000
Depreciation and Amortization 14,186,000,000
Capital Expenditure -37,985,000,000
Unlevered Free Cash Flow -1,534,752,123
Current Assets 55,720,000,000
Current Cash 21,913,000,000
Current Liabilities 34,212,000,000
Current Debt 127,000,000
Non-Cash Working Capital (NCWC) -278,000,000
Change in NCWC -181,000,000
EBIT 41,902,000,000
Tax Provision 19,996,000,000
Depreciation and Amortization 13,413,000,000
Capital Expenditure -30,938,000,000
Unlevered Free Cash Flow 6,111,902,788

This analysis is provided for informational purposes only and does not constitute financial or investing advice. For more information on the advantages and limitations of DCF analysis see background. This information is provided on an "as is" basis. No warranty, expressed or implied, is made regarding accuracy, adequacy, completeness, legality, reliability or usefulness of any information. By using this site you agree that under no circumstances shall Valuation Tools LLC be held liable for any loss or damage caused by information obtained from this website including any articles, data, videos, its social media accounts, or any other materials.