Model read-out from the numbers below, not advice. Score +2 (DCF counts double).
▲DCF (base case)above the price by 467%
•Forward P/E vs sector14.7x vs median 13.6x
•Piotroski F-score5/9
•Analyst target+2% (24 analysts)
Discounted cash flow
CyclicalValued on average-cycle margins
Integrated Oil & Gas profits swing with the business cycle, so one year's cash flow can be far above or below normal. Instead of the last 12 months' free cash flow (45.3B, a 21% margin), the DCF and reverse DCF use the average free-cash-flow margin over FY2016–FY2025 (10 years: 16.3%) times current revenue = 35.1B. On trailing cash flow the base case would be $1,646; on mid-cycle cash flow it is $1,272. Glossary
Bear
$574
+156%
growth 14% · disc. 8.0% · term. 2.0%
Base
$1,272
+467%
growth 23% · disc. 7.0% · term. 2.5%
Bull
$2,629
+1072%
growth 28% · disc. 6.0% · term. 3.0%
Starting cash flow is mid-cycle: 16.3% average margin × current revenue = 35.1B (last 12 months: 45.3B at a 21% margin). On trailing cash flow the base case would be $1,646.
Reverse DCFfor context, not a signal
A normal DCF guesses future cash flows and works out a price. A reverse DCF runs it backwards: it starts from today's price and asks how fast free cash flow would have to grow to justify it. It tells you what the market is assuming, not whether the stock is cheap or expensive, and it is not a buy or sell signal. Glossary
Today's price implies shrinking cash flows: about -4% a year for 10 years.
Implied
-4%/yr
FCF, last 3 yrs
-12%/yr
FCF, last 5 yrs
+26%/yr
Revenue, last 3 yrs
-8%/yr
Revenue, last 5 yrs
+15%/yr
Same inputs as the DCF above: mid-cycle free cash flow 35.1B, 7.0% discount rate, 2.5% growth after year 10, net debt and today's share count. Actual growth rates are compound annual rates from SEC annual filings through FY2025; "n/a" means too little history or a negative starting year.
Edit assumptions· recalculates instantly
Your value per share–
Free cash flow = operating cash flow − capital spending, trailing 12 months (TTM to 2026-06-30). Growth default: average of 3-year revenue CAGR and latest revenue growth, capped at 30%. Years 6–10 fade linearly to terminal growth. Discount rate = 4.25% risk-free assumption + beta 0.52 × 5% equity premium, kept within 7–13%. Bear: lower growth, +1 pt discount, 2% terminal. Bull: higher growth, −1 pt, 3%.
Stats refreshed 2026-10-19 19:01:58 ET from Yahoo Finance (yfinance). "–" means the data isn't available. Refresh now
coteau
Coteau Systematic StrategiesSystematic equity research and model portfolios. Coteau Systematic Strategies publishes research, model portfolios and tools. It does not manage money or offer investment advice. Model results are hypothetical. Data: Yahoo Finance (delayed), SEC EDGAR.