Free Essay

Stock Analysis of Exxon Mobil

In: Business and Management

Submitted By emugabi
Words 1803
Pages 8
STOCK ANALYSIS REPORT - Exxon Mobil Corporation (XOM) –August 15th , 2011
Industry: Oil and Gas Operations
Sector: Energy
Recommendation: SELL
Price: $74.29 (as of August 15th 2011, 4:00pm ET)
Intrinsic Value: $52.10 or 42.6% overvalued
Fundamentals Grade: A
Investment Style: Large Cap Blend

Location: 5959 Las Colinas Boulevard
Irving, TX 75039
Phone: 972-4441000
Fax: 972-4441348
Web Site:
Employees: 83,000
Exchange: NYSE

Exxon Mobil Corporation (Exxon Mobil) through its divisions and affiliates is engaged in exploration for, and production of, crude oil and natural gas, manufacture of petroleum products and transportation and sale of crude oil, natural gas and petroleum products.

• ExxonMobil is the largest integrated oil company, with operations in over 200 countries. This globally diversified enterprise produces superior returns in its business segments when compared to other major oil and gas companies. • Exxon has a strong balance sheet with a cash position of approximately $13B and 0.07 Debt-to equity. Exxon has the liquidity and credit to invest in high return projects around the world. • Prices for oil and gas are expected to rise in the foreseeable future. Emerging market growth and increasing need for energy will place upward pressure on prices. Exxon will benefit as the world’s largest oil and gas company (by reserves, excluding national oil companies). The average industry return is 27%, which is greater than that of S&P500 (21%). • Exxon’s all-stock purchase of XTO Energy is dilutive to share holders and not expected to increase EPS in 2011 or 2012. • Exxon’s size and breadth of operations make it difficult to find investments large enough to produce market beating growth. We expect Exxon’s growth to slightly lag the overall economy, especially smaller exploration and production companies that have better investment opportunities relative to their size. • Exxon’s inability to organically replace reserves means that it must acquire oil and gas assets to supply its operations with replacements for the reserves it consumes. Acquired assets will likely come at a higher price and produce a lower return.

• Production from Exxon’s Upstream segment (exploration and production of oil and gas) has been declining (down 30% since 2006). While the acquisition of XTO will replace some of this lost production, it is expected that the company will continue to experience declining production from its existing fields.

|Market Cap (intraday)5: |360.57B |
|Enterprise Value (Aug 17, 2011)3: |363.81B |
|Trailing P/E (ttm, intraday): |9.78 |
|Forward P/E (fye Dec 31, 2012)1: |8.21 |
|PEG Ratio (5 yr expected)1: |1.32 |
|Price/Sales (ttm): |0.91 |
|Price/Book (mrq): |2.30 |
|Enterprise Value/Revenue (ttm)3: |0.93 |
|Institutional Ownership |49.12% |
|Earnings Yield |9.28% |
|Return on equity (RoE) |24.69% |
|36 month Beta |0.49 |
|Dividend Yield |2.48% |
|Profit Margin |8.51% |
|Current Ratio |0.97 |
|Debt to equity ratio |0.07 |

[1]Source: Yahoo finance;

Exxon Mobil (XOM) is the largest market capitalized oil company in the world which in 2008 obtained the highest quarterly and annual profit in United States history. The Company plans to invest $125 billion over the next five years to develop new technology, deliver new Upstream projects, increase refining capacity, and grow their Chemical business. Exxon Mobil’s revenue and profit have increased 60% and 79% respectively in the last 5 years. The Company exhibits a healthy profit margin and return on equity of 8.51% and 20.74% respectively and maintains an above average earnings yield of 10.27%. Exxon Mobil has plenty of liquidity enabling the Company to pay all its long-term debt in less than three months on profit alone.

Exxon Mobil is valued at $52.1 as of August 15th 2011. The Company is 42.61% overvalued for the current price of $74.29. The PB ratio is slightly above the industry average of 2.0. Risks to Exxon Mobil include depreciating reserves, decreasing number of new oil fields, adverse environmental impacts, government regulations, geopolitical risks, market volatility, macroeconomic difficulties, etc.

Balance Sheet

The balance sheet of XOM is pristine. Debt comprises only 9% of total capital, and in a business that is very capital intensive, that’s a great sign. The current ratio is low at 0.94, slightly lower than the generally accepted “safe” level of 1. $30 billion in earnings in 2010 is more than enough to repay the roughly $15 billion in total debt the company has in only a few years.

Return on Equity

The return on equity closely followed the rise of oil prices up until 2008, the fall in 2008- 2009 and the subsequent increase ever since. Right now Exxon-Mobil has a high return on equity of 20%. Given the high oil prices, I expect ROE to reach its 2008 highs this year. Rather than focus on absolute values for this indicator, I generally want to see at least a stable return on equity over time.

Exxon Mobil has paid an increasing dividend for the past 27 years, and according to their website, averaged 5.7% over that time period. The most recent increase came on April 27 of this year, when they raised the quarterly payout 6.8% from $0.44 to $0.47 a share. This is an annual raise from $1.74 to $1.88, or 8%.

Projections: 2011 2012 2013 2014 2015
Dividends Per Share $1.94 $2.00 $2.04 $2.07 $2.10 Dividend Growth 11.7% 2.7% 2.4% 1.3% 1.3%

| |COP |CVX |XOM |Industry |
|Market Cap: |91.75B |195.65B |360.57B |26.52B |
|Employees: |29,900 |62,000 |83,600 |11.00K |
|Qtrly Rev Growth (yoy): |45.70% |30.60% |36.30% |8.40% |
|Revenue (ttm): |210.76B |216.90B |392.72B |18.63B |
|Gross Margin (ttm): |23.43% |32.58% |31.45% |32.51% |
|EBITDA (ttm): |28.78B |45.90B |65.78B |4.19B |
|Operating Margin (ttm): |9.46% |15.07% |12.74% |11.65% |
|Net Income (ttm): |11.53B |23.01B |37.93B |N/A |
|EPS (ttm): |7.93 |11.45 |7.59 |2.46 |
|P/E (ttm): |8.43 |8.53 |9.78 |12.94 |
|PEG (5 yr expected): |6.21 |1.61 |1.32 |1.14 |
|P/S (ttm): |0.43 |0.90 |0.91 |1.39 |

P/E ratios are higher for firms with strong growth prospects, other things held constant, but they are lower for riskier firms. All the three companies have P/E lower than the Industry average. Profit margin is very useful when comparing companies in similar industries. A higher profit margin indicates a more profitable company that has better control over its costs compared to its competitors. Here again, XOM has a relatively good control of cost. As per the comparison of the ratios with industry average, Exxon Mobil is high performing company with higher ratios than industry standards.

Current Market Price (as of 08/17/11) of the Stocks:
| Company name |Current Market Price |
|Chevron Corp |$92.02 |
|ConocoPhillips |$62.29 |
|Exxon Mobil |$74.29 |


• Current US 90 days Treasury Bill – Rate of Return: 3.5% • Historical return on long term Treasury Bond = 5.8% • Long term risk free rate = rRF = 5.8% (historical return) Return for the market or an average stock(rM): For this project, it is assumed that the historical rate of return for the S&P500 is same as the market risk = 10.4%. I am using CAPM method to estimate the market risk premium and calculating the historical risk premium by comparing historical to historical rates. The historical risk premium is 10.4 -5.8 = 4.6%

Required Return on Common Stock
Required return on common stock (rS) for Exxon Mobil rS = rRF + (rM – rRF)*b = 5.8% + (10.4% – 5.8%) * 0.49 = 8.05%

Dividend Growth Model:
Common stocks provide an expected future cash flow stream, and a stock’s value is found as the present value of the expected future cash flow stream. The expected final stock price includes the return of the original investment plus an expected capital gain. The expected cash flow consists of two elements:
1. the dividends expected in each year. 2. the price investors expect to receive when they sell the stock.

Formula1: P hat 0 = D1/rS – g
P hat 0 = intrinsic value of the stock today as seen by the investor D1 = D0 (1 + g) = expected dividend in the first year. D0 = recent dividend paid g = expected dividend growth rate. rS = required rate of return

Formula2: r hat S = D1/P0 + g
r hat S = expected rate of return D1/P0 = expected dividend yield P0 = actual market price of the stock today. g = expected growth rate or capital gains yield.

One would buy the stock only if expected rate of return is equal to or greater than required rate of return.

For Exxon Mobil:
D0 = $1.38; g = 5.7 %; rS = 8.05%
P0 = 1.38 (1+ 0.057)/ (0.085 – 0.057) = 1.457/ 0.0280 = $52.1

The current price is greater than intrinsic value, the Exxon Mobil stock is overvalued by $22.20

r hat S = 1.96% + 5.7% = 7.66%
The expected rate of return is less than required rate of return, which means investor will not buy.



Comparing the averaged value of $52.10 and the closing price on 08/15/11 of $74.29, XOM is adversely overpriced price, with an approximate 42.6% difference. At this point in time, I think Exxon Mobil’s risks outweigh the potential opportunity here. While I feel the dividend is safe (at a 25% payout ratio) and the current yield is adequate (2.48%), the Company's ability to increase the payout and create outsized returns for investors is limited by the Company's cyclical market and weak consensus estimates.


• • • • • • • • •
[1] 1 Data provided by Thomson Reuters
2 Data provided by EDGAR Online
3 Data derived from multiple sources or calculated by Yahoo! Finance
4 Data provided by Morningstar, Inc.
5 Shares outstanding is taken from the most recently filed quarterly or annual report and Market Cap is calculated using shares outstanding.

Similar Documents

Premium Essay

How Do Certain Economic Factors Affect Stock Prices?

...We will split up our analysis into three parts; we will first focus on how GDP affected the stock prices of the three different companies. We will discuss GDP and how it affects stock prices; we will also give our hypothesis as to how we think GDP would affect...

Words: 2061 - Pages: 9

Premium Essay

Exxon and Mobil

...COMPANY PROFILE FACT SHEET Company : Exxon Mobil Corp. Website: Type: | Public | Traded as: | NYSE: XOM Dow Jones Industrial Average Component S&P 500 Component | Industry: | Oil and gas | Predecessor(s): | Exxon Mobil | Founded: | November 30, 1999 |...

Words: 2404 - Pages: 10

Premium Essay

Exxonmobil Study

...Exxon was more stable and effective in using its assets, while Mobil was more volatile and risky. During 1983–1999 Exxon was superior with the exception of 1989, when tanker Exxon Valdez disaster happened and cut profits of the company. Companies had equal gross margin (38.7% vs. 38.52%), but Exxon had higher gross operating margin (7.9%) and profit margin (5.4%) ratios than Mobil (6.56% and 3.18%...

Words: 1663 - Pages: 7

Free Essay

Exxpon Mobil Merger

...Exxon capitalized on the marketing expertise of Mobil while continuing its core competency in exploration. The valuation multiples indicated that the price paid for Mobil was much below its intrinsic valuation, though it had been acquired at a premium. The merger created a net...

Words: 1996 - Pages: 8

Premium Essay

Chevron Financial Analysis

...Analysis of Chevron Introduction Chevron Corporation is a multinational energy company that is based in the United States. It is the second largest U.S oil company after Exxon Mobil Corporation, and is also the fourth largest oil company in the world. Chevrons mission statement is “At the heart of The Chevron Way is our vision… to be the global energy company most admired for its people, partnership and performance.” Chevron was first founded in 1876 as Pacific Coast Oil Company in California. At that time oil started to gain a market and have a higher value. Pacific expanded dramatically after the discovery of oil in Saudi Arabia. Twenty years later, the company merged with Iowa Standard, forming Standard Oil California (Socal) as the new company. Socal successfully gained a market in the United States and Asia. In the 1970’s, the rise of the Organization of Petroleum Exporting Countries (OPEC) cast Socal out of the Middle East region, which caused a great loss to the company. In 1984 Socal purchased Gulf Corporation for $13.2 million, which, at the time, was the largest oil producer and distributer in the Middle East. Acquiring Gulf Corporation doubled Socal’s oil and gas reserves. As a result it generated great profit to the company by the late 1990’s because of the increase of gasoline prices. Socal also changed its name to Chevron during that period of time....

Words: 1964 - Pages: 8

Premium Essay

Exxon Mobile Analysis

...ExxonMobil Analysis Indiana Wesleyan University ExxonMobil Analysis Rex W. Tillerson, Chairman and CEO of ExxonMobil stated in 2012s summary annual report “unrelenting focus on creating long-term value is the commitment we make to all who place their trust in ExxonMobil by investing in our stock… our unique competitive advantages and steadfast commitment to ethical behavior, safe operations, and good corporate citizenship enable us to deliver long-term value to our shareholders while helping to supply the world’s growing demand for energy” (pg. 5). Exxon continues to deliver “superior results” to its shareholders. As I looked over Exxon’s summary annual report for 2011 and 2012, it was clear that the majority of the oil company’s assets were tangible. According to (2014) tangible assets are “assets that have a physical form…they include both fixed assets, such as machinery, buildings and land, and current assets, such as inventory.” Both the 2011 and 2012 summary annual reports have the majority of its tangible assets in its property, plant and equipment portion of the balance sheet. Exxon Mobil Corp.'s current, quick, and cash ratios improved from 2011 to 2012. The company’s Net Income was $41,060, 000 (2011) to $44,880, 000 (2012), which is a positive move and an increase of $3,820,000 or a little of 9%. Cash flows for the same period moved negatively, about $11,305,000 or a little over 65%....

Words: 654 - Pages: 3

Premium Essay

Cost Behavior

...A trend analysis assists in the evaluation of the financial presentation of a business over a specific period of time. Periods to be analyzed ranges from months, quarterly, half yearly or between specific years depending on the situation. In accounting, two methods are widely adopted to analyze the income statement and balance sheet trends. The techniques adopted are the horizontal analysis or the vertical analysis. The two analyses help the users of financial information to compare the performance of different companies for specified financial years and evaluate the performance of the companies over a certain period. The two analysis techniques are related in that the reported figures in the balance sheet or income statement are converted into percentages (Fridson, 2002). Horizontal analysis focuses on changes on trends in financial statements variables over a certain period. It compares historical financial data over a number of periods. The application of horizontal analysis helps to present the complex data in the financial statements and judge whether specific components have increased or decreased. In horizontal analysis technique, the base year is extracted from the financial statements and the figure of each component under study is converted to a percentage of the base year amount....

Words: 2226 - Pages: 9

Premium Essay

Risk Assessment

...Bliss: Corporate Investment Analysis, Fin 550 Strayer University 1. |Investment Category |Rate of Return |Rate of Inflation |Real Rate of Return | | | | |(Rate of Return - Rate of inflation) | |U.S. Government T-Bills |3.5% |2.9% |0.6 % | |Large-cap Common Stocks |12.1% |2.9% |9.2% | |Long-term Corporate Bonds |6.2% |2.9% |3.3% | |Long-term Government Bonds |5.6% |2.9% |2.7% | |Small -capitalization Common Stock |14.6% |2.9% |11.7% | In terms of Real Rate of Return Small – cap Common Stocks still have the best value that it seems to us. However, if inflation continues to go up, I would prefer Large-cap Common Stocks instead of Small-cap Common Stocks. 2....

Words: 438 - Pages: 2

Free Essay

Exxon (First Draft Overview)

...Intro Exxon Mobil is one of the most successful businesses in the history of the United States. Though it did not start as Exxon, but evolved through splitting and joining of oil companies, it has always been a strong competitor in the field of oil sales. Exxon is now one of the top companies in the world, and has its eye on growth. According to Fortune 500 Exxon is the second largest company in the world, and though it is not the number one largest, it is the most profitable. In 2011 Exxon’s profits topped $30 billion, a whopping 58% jump. Background In 1870 a man named John D. Rockefeller founded a company called Standard Oil Company and by 1878 it controlled 95% of the US refining capacity. By 1911 the Supreme Court of the United States[->0] ruled that Standard Oil must be dissolved and split into 34 different companies. Two of these companies were Jersey Standard[->1], which eventually became Exxon, and Socony[->2] which eventually became Mobil. [5] Both companies grew significantly over the next few decades. In 1931, Socony merged with Vacuum Oil Co.[->3], an industry pioneer dating back to 1866. In 1966, Socony-Vacuum changed its name to ‘Mobil Oil Corporation’. A decade later, the newly incorporated Mobil Corporation absorbed Mobil Oil as a wholly owned subsidiary[->4]. Jersey Standard, led by Walter C. Teagle[->5], became the largest oil producer in the world....

Words: 5395 - Pages: 22

Free Essay

Financial Analysis Exxon Mobile

...Two of these companies finally became Exxon and Mobil. In 1998, these companies signed an agreement, which cost $73.7 billion, in order to merge and create a new company called Exxon Mobil Corporation. The merger was done on November 30, 1999. During these years it has evolved from a regional marketer to the largest petroleum and petrochemical enterprise and has become the largest company in the world[1]. Exxon is engaged...

Words: 3182 - Pages: 13

Free Essay

Balance and Comparasion

...Comparison/Benchmarking MGT 521 University of Phoenix Analyzing the balance sheets for Exxon Mobil is telling of where an organization is going in the future, or even where an organization has come from. The following numbers are taking from and are a comparison of three organizations; Exxon Mobil, Chevron, and Valero. They cover the period from March 2011 to December 2011. During 2011, ExxonMobil saw an increase in operating revenue/revenue sales, adjustment to revenue, and cost of sales. They have also seen an increase in accounts receivable but saw a dip in total current assets. Exxon Mobil Corporation is currently rated as having Aggressive Accounting & Governance Risk (AGR). This places them in the 31st percentile among all companies, indicating higher Accounting & Governance Risk (AGR) than 69% of companies. AGR scores are based on statistical analysis of accounting and governance risk factors. Lower scores indicate scores indicate heighten cooperate integrity risk. That normally indicates the likelihood of future class action litigation. High scores by Exxon Mobil indicate that the organization is trustworthy. This is especially important for Exxon Mobil because it wasn’t want to long ago the organization was reeling from the Exxon Valdez oil spill. The organization continues to make a profit and also continues to find ways to help the environment through some stakeholders ( 2012)....

Words: 1074 - Pages: 5

Free Essay

Management Planning

...According to the news it was the lowest point in Exxon Mobil’s 125 year history. Exxon Mobil took immediate responsibility for the spill; it cost them 4.3 billion...

Words: 1098 - Pages: 5

Premium Essay


...Even with this small number we still consider Conoco Phillips a threat to Exxon Mobil. Companies | Exxon Mobil | BP | Chevron | ConocoPhillips | Revenues | 335.09B-2006, 358.60B-2007, 425.07B-2008275.56B-2009 | 265.91B-2006284.37B-2007361.14B-2008241.03B-2009 | 195.34B-2006203.97B-2007255.11B-2008159.39B-2009 | 167.58B-2006171.50B-2007225.42B-2008136.02B-2009 | Market-share percentage...

Words: 3914 - Pages: 16

Premium Essay

Part 1 Caltex Australia Limited 4.Docx

...Capital Market Analysis 6 4.1 Share Ownership 6 4.2 Share Trading and Liquidity 9 4.2.1 Stock Liquidity 9 4.2.2 Bid-Ask Spread 10 4.3 52 Weeks High and Low 12 4.4 News and Disclosure Analysis 14 4.5 Analyst Coverage 17 5. Business Analysis 26 5.1 Macroeconomic Analysis 26 5.1.1 Economic Factors 26 GDP Growth 26 Exchange Rate 27 Interest Rate 28 5.1.2 Legal Factors 28 5.1.2 Market Factors 29 5.2 Industry Analysis 29 5.2.1 Rivalry Among Existing Companies 29 5.2.2 Threat of Substitutes or Services 30 Shale Gas 31 Biofuels and Renewable Resource 31 5.2.3 Threat of New Entrants 31 5.2.4 Bargaining Power of Buyers 32 5.2.5 Bargaining Power of Suppliers 33 5.3 Business Strategy Analysis 33 5.3.1 Cooperating With Woolworth 33 5.3.2 Domestic Market 34 5.3.3 Packaging Changing Plan 34 6. Management Quality and Corporate Governance Analysis 35 6.1 Management Quality 35 6.2 Internal Corporate Governance 37 6.3 External Governance 40...

Words: 8004 - Pages: 33

Premium Essay

Portfolio Management

...Based on our macro analysis, we decided to invest approximately 75% of the fund in equity securities issued by companies domiciled in North America and 25%...

Words: 4456 - Pages: 18