Frontierby eninvs

Language: EN · RU

← Region

Exxon Mobil USD

Update

Sector: Oil & gas

Geography: United States, Guyana, Canada, Australia

COMM_XOM

Price chart

140.92 USDDay -3.87%

Key metrics

Net debt (table and EV/EBITDA): |short-term borrowings| + |long-term borrowings| + |other financial liabilities| when extracted + |non-controlling interest| when extracted − |cash and equivalents|; amounts in millions of the reporting currency.

Market

Price
140.92 USD · -3.87%
Market cap
588.9 bn USD

Growth

Δ revenue y/y
2.4%
Δ EBITDA y/y
-20.6%

Multiples

P/E (LTM)
23.3x
3y avg: 14.1x
P/B (FY)
2.3x
P/E (ann.)
35.2x
EV/EBITDA (LTM)
9.9x
3y avg: 6.8x
EV/EBITDA (ann.)
11.4x

Cash return

Dividend yield
2.9%
FCF yield (LTM)
3.1%

Value creation

to fair market cap at the current EV/EBITDA
Upside (potential)
-37.4%
↓ details

Liquidity

Daily turnover (listing)
3.3 bln USD

Shares: yahoo_fundamentals_timeseries/XOM

🔍 Sanity check — subtotal consistency (Level-1 + Level-2) OK: 3 / Warn: 13 / Err: 0 / Autofix applied: 0
Port of PHP subtotal-total + sign-flip detection logic
PeriodIssues
2023-03-31 Q1⚠Warn 1
2023-06-30 Q2⚠Warn 1
2023-09-30 Q3⚠Warn 1
2023-12-31 FY⚠Warn 1
2023-12-31 Q4✓OK
2024-03-31 Q1⚠Warn 1
2024-06-30 Q2⚠Warn 1
2024-09-30 Q3⚠Warn 1
2024-12-31 FY⚠Warn 1
2024-12-31 Q4✓OK
2025-03-31 Q1⚠Warn 1
2025-06-30 Q2⚠Warn 1
2025-09-30 Q3⚠Warn 1
2025-12-31 FY⚠Warn 1
2025-12-31 Q4✓OK
2026-03-31 Q1⚠Warn 1
✓ All checks pass · ⚠ Has warnings (review) · ✗ Has errors (needs fix) · ✓* Autofix applied (see evidence)

Financial dynamics

Monetary columns are in B USD, one decimal; scale (K/M/B/T) keeps values readable. For the period (default) shows P&L and cash flow for that row’s reporting window: quarterly amounts when the feed uses quarter-duration facts (typical US 10-Q revenue and income), quarterly cash flows after stripping YTD where only cumulative tags exist, and an implied Q4 on 31 Dec FY rows (P&L: FY minus Q1–Q3; operating / investing cash flow: FY 12m minus 9M YTD to 30 Sep when sourced from SEC builder evidence) so they match 10-Q scale. Some issuers still use cumulative YTD minus the prior row in the same calendar year. As reported shows values stored on each row (e.g. full-year on FY). Balance sheet is always as reported. Source JSON may use millions etc.; conversion uses amounts_unit per row.

DatePeriodStatusRevenueB USDOperating profitB USDD&AB USDEBITDAB USDNet profitB USDOperating CFB USDCapex + M&AB USDAssetsB USDEquityB USDROE (annualized)Net debtB USDSource
2026-03-31Q1 2026 (3M)OK85.1
y/y 2.4%
7.0
y/y -39.9%
6.8
y/y 18.7%
13.7
y/y -20.6%
4.2
y/y -45.8%
8.7-6.5464.4
y/y 2.8%
254.4
y/y -3.2%
6.5%39.2Link
2025-12-31Q4 2025 (3M)OK82.3
y/y -1.3%
8.0
y/y -18.2%
7.7
y/y 17.2%
15.7
y/y -4.0%
6.5
y/y -14.6%
12.7-7.5449.0
y/y -1.0%
259.4
y/y -1.6%
11.1%34.8Link
2025-09-30Q3 2025 (3M)OK85.3
y/y -5.2%
10.9
y/y -16.1%
6.5
y/y 3.5%
17.4
y/y -9.7%
7.5
y/y -12.3%
14.8-8.7454.3
y/y -1.6%
260.6
y/y -3.0%
3.8%28.2Link
2025-06-30Q2 2025 (3M)OK81.5
y/y -12.4%
10.7
y/y -21.7%
6.1
y/y 5.4%
16.8
y/y -13.6%
7.1
y/y -23.4%
11.6-6.3447.6
y/y -2.8%
262.6
y/y -2.2%
10.8%24.6Link
2025-03-31Q1 2025 (3M)OK83.1
y/y 0.1%
11.6
y/y -6.2%
5.7
y/y 18.5%
17.3
y/y 0.7%
7.7
y/y -6.2%
13.0-5.9451.9
y/y 19.6%
262.7
y/y 28.0%
11.7%20.5Link
2024-12-31Q4 2024 (3M)OK83.4
y/y -1.1%
9.8
y/y -7.6%
6.6
y/y -14.9%
16.4
y/y -10.7%
7.6
y/y -0.3%
12.2-6.8453.5
y/y 20.5%
263.7
y/y 28.8%
12.7%20.5Link
2024-09-30Q3 2024 (3M)OK90.0
y/y -0.8%
13.0
y/y -4.9%
6.3
y/y 41.7%
19.3
y/y 6.5%
8.6
y/y -5.1%
17.6-6.2461.9
y/y 24.1%
268.6
y/y 34.5%
4.3%15.6Link
2024-06-30Q2 2024 (3M)OK93.1
y/y 12.2%
13.7
y/y 17.2%
5.8
y/y 36.4%
19.5
y/y 22.4%
9.2
y/y 17.3%
10.6-6.2460.7
y/y 26.8%
268.4
y/y 34.8%
15.6%16.7Link
2024-03-31Q1 2024 (3M)OK83.1
y/y -4.0%
12.4
y/y -26.4%
4.8
y/y 13.4%
17.2
y/y -18.4%
8.2
y/y -28.1%
14.7-5.1377.9
y/y 2.3%
205.2
y/y 3.3%
16.0%7.1Link
2023-12-31Q4 2023 (3M)OK84.3
y/y —
10.6
y/y —
7.7
y/y —
18.4
y/y —
7.6
y/y —
13.7-6.2376.3
y/y —
204.8
y/y —
17.8%11.7Link
2023-09-30Q3 2023 (3M)OK90.8
y/y —
13.7
y/y —
4.4
y/y —
18.1
y/y —
9.1
y/y —
16.0-4.9372.3
y/y —
199.7
y/y —
6.1%8.3Link
2023-06-30Q2 2023 (3M)OK82.9
y/y —
11.7
y/y —
4.2
y/y —
15.9
y/y —
7.9
y/y —
9.4-5.4363.2
y/y —
199.0
y/y —
15.8%12.0Link
2023-03-31Q1 2023 (3M)OK86.6
y/y —
16.8
y/y —
4.2
y/y —
21.0
y/y —
11.4
y/y —
16.3-5.4369.4
y/y —
198.7
y/y —
—8.8Link
Data quality No obvious scale, balance-sheet, or cash-flow sanity issues in the displayed periods.

Production & Reserves

Physical operating metrics — supplementary, not part of the financial statements

Oil and Gas Integrated

Proved reserves
19 311 mln boe
2025
Reserve life (R/P)
11.2 yrs
reserves ÷ annual output
Annual production
1 729 mln boe
2025

Production, mln boe

9 00020201 37320211 37820221 36420231 58220241 7292025

Proved reserves

YearReserves, mln boe
202519 311
202419 949
202316 928
202217 742
202118 536
202018 596
201922 445
201824 293

Production

YearProduction, mln boeper day
20251 729
+9.3%		4 736 000
20241 582
+15.9%		4 333 000
20231 364
−1.0%		3 738 000
20221 378
+0.4%		3 776 458
20211 3733 761 000
20209 000 *24 657 534

* partial year

EI1 ___NASDAQ_press_comm (NASDAQ / SEC filings)

Revenue & EBITDA

RevenueEBITDA

Quarterly values ($ mln)

020 00040 00060 00080 000100 0002023 q42024 q12024 q22024 q32024 q42025 q12025 q22025 q32025 q42026 q1

Year-over-year change

-40%-20%0%20%2023 q42024 q12024 q22024 q32024 q42025 q12025 q22025 q32025 q42026 q1

Cash flow

FCF ($ mln)

02 5005 0007 50010 00012 5002023 q42024 q12024 q22024 q32024 q42025 q12025 q22025 q32025 q42026 q1

Net debt / cash ($ mln)

010 00020 00030 00040 0002023 q42024 q12024 q22024 q32024 q42025 q12025 q22025 q32025 q42026 q1

Key-commodity price — Brent

Current 81spot vs LTM +11%

Commodity-player potential

Target market cap from conservative EBITDA and the historical EV/EBITDA

Upside: -37.4%

Main driver: Brent +18% vs LTM; revenue ×1.11 vs costs ×1.04; EBITDA 70 260→93 255; at 5.6× EV/EBITDA → -37%.

Product prices — moves vs the LTM average

CommodityShareSpotLTM3-yrvs LTM, $3y vs LTM
Brent (rev)+75%81.4369.0980.30+18%+16%
Henry Hub Gas (rev)+25%3.193.533.09-10%-12%

How it is calculated — revenue → costs → EBITDA → target market cap

1 · Reported baseline (LTM)
LTM revenue334 246
LTM EBITDA70 260
LTM cash costs (revenue − EBITDA)263 986
2 · Revenue projection
Revenue multiplier — spot×1.110 (+11%)
= Spot revenue370 979
Revenue multiplier — 3y price×1.091 (+9%)
= 3-year-price revenue364 623
3 · Costs projection
Cost multiplier — spot×1.040 (+4%)
= Spot cash costs274 545
Cost multiplier — 3y price×1.040 (+4%)
= 3-year-price cash costs274 545
4 · EBITDA projection (revenue − costs)
= Spot EBITDA96 433
= 3-year-price EBITDA90 078
Conservative EBITDA = min(spot, avg)93 255
5 · Valuation → target market cap
Historical EV/projected-EBITDA (75th pct)5.6x
Target EV = EV/EBITDA × conservative EBITDA520 365
Net debt39 226
Target market cap = EV − net debt481 139
Current market cap596 594

Upside = target market cap ÷ current − 1 = -37.4%

Life of mine: 13 yrs — before haircut -19.4%

Spot model vs reported — what the spot model projected (trailing-LTM base brought to the period × the period's commodity-price move) against the actual report, per reported period (quarter, half-year or full year — per the filer's calendar); amounts in USD mln. green = reported above projection, pink = below.

PeriodAct. revModel revΔ revAct. EBITDAModel EBITDAΔ EBITDA
2023 Q282 91472 685+14.1%15 898-3 479—
2023 Q390 76082 756+9.7%18 11411 526+57.2%
2023 Q484 34484 651-0.4%25 15215 563+61.6%
2024 Q183 08380 923+2.7%17 18113 171+30.4%
2024 Q293 06085 913+8.3%19 45218 062+7.7%
2024 Q390 01681 546+10.4%19 28412 007+60.6%
2024 Q483 42686 529-3.6%23 36617 480+33.7%
2025 Q183 13096 349-13.7%17 30227 085-36.1%
2025 Q281 50683 403-2.3%16 80614 158+18.7%
2025 Q385 29479 336+7.5%17 40712 367+40.8%
2025 Q482 30880 758+1.9%22 30914 518+53.7%
2026 Q185 13890 736-6.2%13 73824 518-44.0%

Revenue growth & acceleration

Growth decelerating ▼
Last-year revenue growth -5% vs +1% the year before — a -6.4 pp move. 3-year CAGR -7%.
revenue growth by year: 2023 -17% · 2024 +1% · 2025 -5%
The growth-acceleration signal behind the GARP+acceleration strategy — it favours companies whose revenue growth is speeding up and flags those slowing down (the second derivative of growth).

EV/EBITDA — LTM vs projected

Projected EV/EBITDA 5.4x · target 75th pct (3y) 9.5x · LTM avg 6.7x

EV/EBITDA (LTM)EV/EBITDA (projected)target 75th pct (projected, 3y)

Commodity — production, reserves & revenue / cost mix

FY blocks below combine SEC XBRL tags (revenue & selected expense lines), plus production / reserves notes sourced to Form 10-K or company filings where cited.

Production and proved reserves in the FY blocks are keyed from supplemental 10-K tables after each filing is wired in. Automated SEC revenue/expense tags for the newest FY often appear before operational volumes and reserves for that same year.

Production & resources

Net production (Mboe/d)

Prod. CAGR (2 yr): +12.6%

47364486423739883738202320242025Net production (Mboe/d)

Proved reserves (MMboe)

Reserves CAGR (2 yr): +6.8% · Reserves life (R/P): 11.2 yr

1994919194184381768316928202320242025Proved reserves (MMboe)

Proved reserves & production rates by fiscal year

FY endCrude oil equivalent (net, Mboe/d)Proved reserves (net, MMboe)Proved developed (net, MMboe)Proved undeveloped (net, MMboe)
2025-12-314,73619,311——
2024-12-314,33319,949——
2023-12-313,73816,928——

2025-12-31 · FY

Production & proved reserves

FY2025 worldwide oil-equivalent net production and year-end total proved reserves. R/P 11.2 yr.

Line itemAmount
Crude oil equivalent (net, Mboe/d)4,736
Proved reserves (net, MMboe)19,311

Primary SEC filing for this FY (HTML)

2024-12-31 · FY

Production & proved reserves

FY2024 worldwide oil-equivalent net production and year-end total proved reserves. R/P 12.6 yr.

Line itemAmount
Crude oil equivalent (net, Mboe/d)4,333
Proved reserves (net, MMboe)19,949

Primary SEC filing for this FY (HTML)

2023-12-31 · FY

Production & proved reserves

FY2023 worldwide oil-equivalent net production and year-end total proved reserves. R/P 12.4 yr.

Line itemAmount
Crude oil equivalent (net, Mboe/d)3,738
Proved reserves (net, MMboe)16,928

Primary SEC filing for this FY (HTML)

Dividends

Paid (completed)

DatePer shareDetailsStatusSource
2026-05-151.03 USDEx-dividend: 1.03 USD per sharePaidYahoo Finance (ex-div)
2026-02-121.03 USDEx-dividend: 1.03 USD per sharePaidYahoo Finance (ex-div)
2025-11-141.03 USDEx-dividend: 1.03 USD per sharePaidYahoo Finance (ex-div)
2025-08-150.99 USDEx-dividend: 0.99 USD per sharePaidYahoo Finance (ex-div)
2025-05-150.99 USDEx-dividend: 0.99 USD per sharePaidYahoo Finance (ex-div)
2025-02-120.99 USDEx-dividend: 0.99 USD per sharePaidYahoo Finance (ex-div)
2024-11-140.99 USDEx-dividend: 0.99 USD per sharePaidYahoo Finance (ex-div)
2024-08-150.95 USDEx-dividend: 0.95 USD per sharePaidYahoo Finance (ex-div)
2024-05-140.95 USDEx-dividend: 0.95 USD per sharePaidYahoo Finance (ex-div)
2024-02-130.95 USDEx-dividend: 0.95 USD per sharePaidYahoo Finance (ex-div)
2023-11-140.95 USDEx-dividend: 0.95 USD per sharePaidYahoo Finance (ex-div)
2023-08-150.91 USDEx-dividend: 0.91 USD per sharePaidYahoo Finance (ex-div)
2023-05-150.91 USDEx-dividend: 0.91 USD per sharePaidYahoo Finance (ex-div)
2023-02-130.91 USDEx-dividend: 0.91 USD per sharePaidYahoo Finance (ex-div)
2022-11-140.91 USDEx-dividend: 0.91 USD per sharePaidYahoo Finance (ex-div)
2022-08-110.88 USDEx-dividend: 0.88 USD per sharePaidYahoo Finance (ex-div)
2022-05-120.88 USDEx-dividend: 0.88 USD per sharePaidYahoo Finance (ex-div)
2022-02-090.88 USDEx-dividend: 0.88 USD per sharePaidYahoo Finance (ex-div)
2021-11-100.88 USDEx-dividend: 0.88 USD per sharePaidYahoo Finance (ex-div)
2021-08-120.87 USDEx-dividend: 0.87 USD per sharePaidYahoo Finance (ex-div)

KASE: status follows wording in the news headline (paid vs intends to pay). Yahoo: amounts are cash dividends per share on ex-dividend dates (UTC calendar date). stockscope.uz (UZ): amounts are per share in UZS by publication date (not necessarily ex-div).

Reporting forms detected in loaded periods: ✓ ✓ ✓ (Balance sheet / Profit or loss (P&L) / Cash flows)