DCF Tool

VLO

Valero Energy Corp. – Petroleum Refineries
valero energy corporation, through its subsidiaries, is an international manufacturer and marketer of transportation fuels and other petrochemical products. valero, a fortune 50 company based in san antonio, texas, with approximately 10,000 employees, is an independent petroleum refiner and ethanol producer, and its assets include 15 petroleum refineries with a combined throughput capacity of approximately 3.1 million barrels per day and 11 ethanol plants with a combined production capacity of approximately 1.4 billion gallons per year. the petroleum refineries are located in the united states, canada and the united kingdom, and the ethanol plants are in the mid-continent region of the u.s. in addition, valero owns the 2 percent general partner interest and a majority limited partner interest in valero energy partners lp, a midstream master limited partnership. valero sells its products in both the wholesale rack and bulk markets, and approximately 7,400 outlets carry valero's brand na
Analysis Results
Intrinsic Value $322.33
Latest Price $126.15
Relative Value 61% 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 1.9%.

Weighted Average Cost of Capital (WACC)

The calculated WACC is 4.2%. This value is used as the default discount rate.

Value of Future Flows

Assuming a growth rate of 1.9%, 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 3.68 3.53
2024 3.75 3.45
2025 3.82 3.38
2026 3.9 3.3
2027 3.97 3.23
Terminal Value

Assuming the company was sold after the projection period at an exit multiple of 30, the terminal value of the company would be 119 billion. This corresponds to a present value of 92.8 billion.

Intrinsic Value Per Share

The total present value of the projected cash flows is 16.9 billion. Adding in the terminal value gives a total present value of 110 billion.

There are presently 340.0 million outstanding shares, so the intrinsic value per share is 322.33.

Financial Statements

The following data was to determine the past cash flows.

Current Assets 24,133,000,000
Current Cash 4,862,000,000
Current Liabilities 17,461,000,000
Current Debt 1,109,000,000
Non-Cash Working Capital (NCWC) 2,919,000,000
Change in NCWC 1,463,000,000
EBIT 15,751,000,000
Tax Provision 3,428,000,000
Depreciation and Amortization 2,473,000,000
Capital Expenditure -1,681,000,000
Unlevered Free Cash Flow 14,478,566,276
Current Assets 21,165,000,000
Current Cash 4,122,000,000
Current Liabilities 16,851,000,000
Current Debt 1,264,000,000
Non-Cash Working Capital (NCWC) 1,456,000,000
Change in NCWC -2,515,000,000
EBIT 2,130,000,000
Tax Provision 255,000,000
Depreciation and Amortization 2,405,000,000
Capital Expenditure -1,665,000,000
Unlevered Free Cash Flow 2,990,926
Current Assets 15,844,000,000
Current Cash 3,313,000,000
Current Liabilities 9,283,000,000
Current Debt 723,000,000
Non-Cash Working Capital (NCWC) 3,971,000,000
Change in NCWC 251,000,000
EBIT -1,579,000,000
Tax Provision -903,000,000
Depreciation and Amortization 2,351,000,000
Capital Expenditure -1,788,000,000
Unlevered Free Cash Flow -765,000,000
Current Assets 18,969,000,000
Current Cash 2,583,000,000
Current Liabilities 13,160,000,000
Current Debt 494,000,000
Non-Cash Working Capital (NCWC) 3,720,000,000
Change in NCWC -487,000,000
EBIT 3,836,000,000
Tax Provision 702,000,000
Depreciation and Amortization 2,255,000,000
Capital Expenditure -1,994,000,000
Unlevered Free Cash Flow 2,837,518,072
Current Assets 17,675,000,000
Current Cash 2,982,000,000
Current Liabilities 10,724,000,000
Current Debt 238,000,000
Non-Cash Working Capital (NCWC) 4,207,000,000
Change in NCWC 1,694,000,000
EBIT 4,572,000,000
Tax Provision 879,000,000
Depreciation and Amortization 2,069,000,000
Capital Expenditure -1,752,000,000
Unlevered Free Cash Flow 5,633,380,907
Current Assets 19,312,000,000
Current Cash 5,850,000,000
Current Liabilities 11,071,000,000
Current Debt 122,000,000
Non-Cash Working Capital (NCWC) 2,513,000,000
Change in NCWC -1,258,000,000
EBIT 3,599,000,000
Tax Provision -949,000,000
Depreciation and Amortization 1,986,000,000
Capital Expenditure -1,353,000,000
Unlevered Free Cash Flow 2,974,000,000
Current Assets 16,800,000,000
Current Cash 4,816,000,000
Current Liabilities 8,328,000,000
Current Debt 115,000,000
Non-Cash Working Capital (NCWC) 3,771,000,000
Change in NCWC 146,000,000
EBIT 2,881,000,000
Tax Provision 765,000,000
Depreciation and Amortization 1,894,000,000
Capital Expenditure -1,278,000,000
Unlevered Free Cash Flow 2,950,364,864
Current Assets 14,972,000,000
Current Cash 4,114,000,000
Current Liabilities 7,360,000,000
Current Debt 127,000,000
Non-Cash Working Capital (NCWC) 3,625,000,000
Change in NCWC 74,000,000
EBIT 7,148,000,000
Tax Provision 1,870,000,000
Depreciation and Amortization 1,842,000,000
Capital Expenditure -1,618,000,000
Unlevered Free Cash Flow 5,207,386,702
Current Assets 16,614,000,000
Current Cash 3,689,000,000
Current Liabilities 9,980,000,000
Current Debt 606,000,000
Non-Cash Working Capital (NCWC) 3,551,000,000
Change in NCWC 1,386,000,000
EBIT 5,902,000,000
Tax Provision 1,777,000,000
Depreciation and Amortization 1,690,000,000
Capital Expenditure -2,153,000,000
Unlevered Free Cash Flow 4,935,977,305
Current Assets 19,277,000,000
Current Cash 4,292,000,000
Current Liabilities 13,123,000,000
Current Debt 303,000,000
Non-Cash Working Capital (NCWC) 2,165,000,000
Change in NCWC -1,229,000,000
EBIT 3,963,000,000
Tax Provision 1,254,000,000
Depreciation and Amortization 1,720,000,000
Capital Expenditure -2,121,000,000
Unlevered Free Cash Flow 1,084,983,425
Current Assets 16,460,000,000
Current Cash 1,723,000,000
Current Liabilities 11,929,000,000
Current Debt 586,000,000
Non-Cash Working Capital (NCWC) 3,394,000,000
Change in NCWC 145,000,000
EBIT 5,024,000,000
Tax Provision 1,626,000,000
Depreciation and Amortization 1,574,000,000
Capital Expenditure -2,931,000,000
Unlevered Free Cash Flow 1,607,730,167

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.