Valuation Valero Energy Corporation Mexican S.E.

Stocks

End-of-day quote Mexican S.E. Other stock markets 30/07/2026			5-day change	1st Jan Change
5,424.30 ^MXN	+2.06%		+2.35%	+86.36%

08-04	Marathon Petroleum's profits surge on big refining margin boost	RE
08-04	Goldman Sachs Adjusts Price Target on Valero Energy to $365 From $357, Maintains Buy Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	30,708	48,907	44,259	38,810	49,653	88,892	-	-
Change	-	59.27%	-9.5%	-12.31%	27.94%	79.03%	-	-
Enterprise Value (EV) ¹	40,456	55,680	50,359	44,616	55,584	90,766	89,327	87,853
Change	-	37.63%	-9.56%	-11.4%	24.58%	63.3%	-1.59%	-1.65%
P/E	33.1x	4.37x	5.22x	14.3x	21.5x	7.83x	11.9x	13.2x
PBR	1.66x	2x	1.64x	1.58x	2.05x	3.24x	2.89x	2.86x
PEG	-	0x	-0.4x	-0.2x	-1.8x	0x	-0.4x	-1.3x
Capitalization / Revenue	0.27x	0.28x	0.31x	0.3x	0.4x	0.6x	0.7x	0.8x
EV / Revenue	0.35x	0.32x	0.35x	0.34x	0.45x	0.62x	0.71x	0.79x
EV / EBITDA	8.92x	3.07x	3.46x	6.83x	7.36x	4.81x	7.01x	8.74x
EV / EBIT	17.3x	3.55x	4.25x	11.9x	17.5x	5.64x	8.2x	11.2x
EV / FCF	11.9x	5.66x	6.89x	9.64x	14.1x	6.53x	8.34x	10.5x
FCF Yield	8.41%	17.7%	14.5%	10.4%	7.08%	15.3%	12%	9.5%
Dividend per Share ²	3.92	3.92	4.08	4.28	4.52	4.847	5.083	5.285
Rate of return	5.22%	3.09%	3.14%	3.49%	2.78%	1.57%	1.65%	1.71%
EPS ²	2.27	29.04	24.92	8.58	7.57	39.41	26.02	23.35
Distribution rate	173%	13.5%	16.4%	49.9%	59.7%	12.3%	19.5%	22.6%
Net sales ¹	113,977	176,383	144,766	129,881	122,687	147,103	126,273	111,058
EBITDA ¹	4,535	18,163	14,559	6,529	7,557	18,853	12,742	10,055
EBIT ¹	2,333	15,690	11,858	3,755	3,181	16,099	10,890	7,867
Net income ¹	930	11,528	8,835	2,770	2,348	11,365	6,948	5,570
Net Debt ¹	9,748	6,773	6,100	5,806	5,931	1,874	434.7	-1,039
Reference price ²	75.11	126.86	130.00	122.59	162.79	308.73	308.73	308.73
Nbr of stocks (in thousands)	408,836	385,523	340,453	316,585	305,010	287,927	-	-
Announcement Date	1/27/22 A	1/26/23 A	1/25/24 A	1/30/25 A	1/29/26 A	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
EXXONMOBIL HOLDINGS CORPORATION	13.75x	1.65x	7x	2.68%	638B
RELIANCE INDUSTRIES LTD	20.48x	1.69x	9.87x	0.45%	187B
BP PLC	8.26x	0.63x	2.86x	4.62%	115B
MARATHON PETROLEUM CORPORATION	7.22x	0.77x	5.44x	1.32%	89.63B
CHINA PETROLEUM & CHEMICAL CORPORATION	10.49x	0.31x	4.95x	6.44%	89.1B
PHILLIPS 66	9.14x	0.63x	6.78x	2.45%	82.67B
SUNCOR ENERGY INC.	10.23x	1.96x	5.02x	2.57%	79.14B
IMPERIAL OIL LIMITED	13.09x	1.53x	8.26x	1.89%	62.58B
REPSOL S.A.	5.79x	0.45x	3.12x	4.23%	32.68B
Average	10.94x	1.07x	5.92x	2.96%	152.8B
Weighted average by Cap.	12.87x	1.35x	6.65x	2.67%