Valuation Valero Energy Corporation Mexican S.E.
Stocks
VLO *
US91913Y1001
Oil & Gas Refining and Marketing
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 4,089.00 MXN | -3.32% |
|
-8.46% | +40.49% |
| 06-15 | US energy shares slump as Iran deal lowers Hormuz supply disruption risk | RE |
| 06-12 | Analyst recommendations: Adobe, CME Group, Nvidia, Flutter… |  |
Company Valuation: Valero Energy Corporation
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 | 70,165 | - | - |
| Change | - | 59.27% | -9.5% | -12.31% | 27.94% | 41.31% | - | - |
| Enterprise Value (EV) 1 | 40,456 | 55,680 | 50,359 | 44,616 | 55,584 | 75,580 | 75,931 | 75,233 |
| Change | - | 37.63% | -9.56% | -11.4% | 24.58% | 35.98% | 0.46% | -0.92% |
| P/E | 33.1x | 4.37x | 5.22x | 14.3x | 21.5x | 7.63x | 9.51x | 9.19x |
| PBR | 1.66x | 2x | 1.64x | 1.58x | - | 2.76x | 2.6x | 2.4x |
| PEG | - | 0x | -0.4x | -0.2x | -1.8x | 0x | -0.5x | 2.6x |
| Capitalization / Revenue | 0.27x | 0.28x | 0.31x | 0.3x | 0.4x | 0.51x | 0.55x | 0.62x |
| EV / Revenue | 0.35x | 0.32x | 0.35x | 0.34x | 0.45x | 0.55x | 0.6x | 0.67x |
| EV / EBITDA | 8.92x | 3.07x | 3.46x | 6.83x | 7.36x | 5.13x | 6.78x | 7.58x |
| EV / EBIT | 17.3x | 3.55x | 4.25x | 11.9x | 17.5x | 6.28x | 8.69x | 10.4x |
| EV / FCF | 11.9x | 5.66x | 6.89x | 9.64x | 14.1x | 7.45x | 10.1x | 9.94x |
| FCF Yield | 8.41% | 17.7% | 14.5% | 10.4% | 7.08% | 13.4% | 9.89% | 10.1% |
| Dividend per Share 2 | 3.92 | 3.92 | 4.08 | 4.28 | 4.52 | 4.807 | 5.059 | 5.263 |
| Rate of return | 5.22% | 3.09% | 3.14% | 3.49% | 2.78% | 2.03% | 2.14% | 2.23% |
| EPS 2 | 2.27 | 29.04 | 24.92 | 8.58 | 7.57 | 30.97 | 24.84 | 25.72 |
| Distribution rate | 173% | 13.5% | 16.4% | 49.9% | 59.7% | 15.5% | 20.4% | 20.5% |
| Net sales 1 | 113,977 | 176,383 | 144,766 | 129,881 | 122,687 | 138,562 | 126,588 | 112,886 |
| EBITDA 1 | 4,535 | 18,163 | 14,559 | 6,529 | 7,557 | 14,745 | 11,197 | 9,921 |
| EBIT 1 | 2,333 | 15,690 | 11,858 | 3,755 | 3,181 | 12,042 | 8,739 | 7,202 |
| Net income 1 | 930 | 11,528 | 8,835 | 2,770 | 2,348 | 9,007 | 6,721 | 6,481 |
| Net Debt 1 | 9,748 | 6,773 | 6,100 | 5,806 | 5,931 | 5,415 | 5,766 | 5,067 |
| Reference price 2 | 75.11 | 126.86 | 130.00 | 122.59 | 162.79 | 236.30 | 236.30 | 236.30 |
| Nbr of stocks (in thousands) | 408,836 | 385,523 | 340,453 | 316,585 | 305,010 | 296,933 | - | - |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.58x | 1.48x | 6.59x | 3.01% | 571B | |
| 20.43x | 1.69x | 9.73x | 0.49% | 188B | |
| 7.46x | 0.53x | 2.63x | 5.13% | 103B | |
| 10.02x | 0.28x | 4.53x | 6.99% | 80.16B | |
| 7.04x | 0.65x | 5.57x | 1.68% | 70.91B | |
| 8.28x | 0.54x | 6.34x | 3.03% | 66.61B | |
| 8.27x | 1.61x | 4.27x | 3.1% | 65.23B | |
| 10.98x | 1.29x | 7.1x | 2.18% | 53.96B | |
| 7.3x | 0.67x | 3.86x | 5.03% | 32.83B | |
| Average | 10.15x | 0.97x | 5.62x | 3.41% | 136.85B | |
| Weighted average by Cap. | 11.73x | 1.23x | 6.35x | 3.01% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- VLO Stock
- VLO * Stock
- Valuation Valero Energy Corporation
Select your edition
All financial news and data tailored to specific country editions
