Add to comparison table
Insider Transactions
5Y price score: 269 
5Y return: +195.83%
The price score is a basic measure of the stock's performance against the S&P 500 Index over a five-year period.
A score of 100 indicates that the stock did as well as the S&P 500 Index.
A score below 100 means the stock underperformed the index, while a score above 100 means it outperformed the S&P 500.
DATE RANGE:
USD PER SHARE
- Stock price
- Sales
- Purchases
- Stock awards
Transaction History
Trade log
| Date | Action | Shares | Price | Share Value | Holding | Name | Title | Source |
|---|---|---|---|---|---|---|---|---|
| 16-mar.-26 | Sale | (1,080) | 155.5 | (167,935) | 17,124 | Talley Darrin L | officer: VP - Corp Strategic Planning | link |
| 02-mar.-26 | Sale | (2,150) | 157.8 | (339,313) | 18,204 | Talley Darrin L | officer: VP - Corp Strategic Planning | link |
| 09-feb.-26 | Sale | (3,230) | 149.2 | (481,835) | 20,354 | Talley Darrin L | officer: VP - Corp Strategic Planning | link |
| 02-feb.-26 | Sale | (650) | 139.8 | (90,841) | 27,934 | Talley Darrin L | officer: VP - Corp Strategic Planning | link |
| 02-feb.-26 | Sale | (4,350) | 139.8 | (607,913) | 23,584 | Talley Darrin L | officer: VP - Corp Strategic Planning | link |
| 02-jan.-26 | Award | 2,500 | - | - | 23,500 | Angelakis Michael J | director | link |
| 02-jan.-26 | Award | 2,500 | - | - | 33,000 | Braly Angela F | director | link |
| 02-jan.-26 | Award | 2,500 | - | - | 40,757 | Dreyfus Maria S. | director | link |
| 02-jan.-26 | Award | 2,500 | - | - | 10,839 | Garland Greg C. | director | link |
| 02-jan.-26 | Award | 2,500 | - | - | 15,750 | HARRIS JOHN D | director | link |
110.3
52-week range
176.4
Your model inputs
Required return / cost of capital
%
FCFF terminal growth rate
%
Your fair value & Margin of safety
To calculate fair value based on cost of capital and terminal growth assumptions above, please select free cash flow forecast.
Forecast:
Set price notification
Valuation
Free Cash Flow Yield
FCF Yield TTM = Trailing Twelve Months free cash flow per share / current market price per shareLearn more
4.4 %
Dividend Yield TTM
2.5 %
Market cap $
$ 676,293
Price / Earnings TTM
P/E TTM = current market price per share / Trailing Twelve Months diluted earnings per shareLearn more
21
Price / Book TTM
2.6
PEG TTM
Price/Earnings-to-Growth ratio = P/E TTM divided by most recent annual diluted earnings per share growth rateLearn more
(1.4)
Earnings growth and return
LTM
5YR
10YR
Total return (price & dividends)
46.7 %
229.5 %
135.5 %
Free cash flow per share growth
235.5 %
996.2 %
497 %
Earnings per share growth
112.2 %
227.6 %
74 %
Dividends
Previous dividend:1.03 per share, Paid, Ex-div date Aug 17, 2026
Financials
all figures in USD Millions except per share data
Periods:
View:
Forecast:
Averages
based on historical growth rates (CAGR) and average margins for last 10 or max, available and up to 10 years.
Analysts
Average Revenue and Net Income forecast estimates from analysts who cover the stock.
Custom
you can edit default forecast based on averages or analysts consensus and use it to calculate fair value based on your assumptions.
ㅤ
Actual
10 year gagr
Estimated
Projected
Fiscal
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Average (A)
2026
2027
2028
2029
2030
Terminal
FISCAL PERIOD END DATES
SHOW FORECAST VS ACTUAL
02FCF per share
0.9
1.4
3.4
3.9
1.3
(0.6)
8.4
13.9
8.3
7.1
5.5
19.6%
4.2
4.5
4.8
5.1
5.4
5.7
04Dividends payout, %
74.9%
158.8%
66%
66.2%
102.2%
(66.2)%
64.8%
26.8%
41.5%
49.6%
59.7%
(2.2)%
-
-
-
-
-
-
05Revenue
$ 239,854
$ 200,628
$ 237,162
$ 279,332
$ 255,583
$ 178,574
$ 276,692
$ 398,675
$ 334,697
$ 339,247
$ 323,905
3.1%
$ 333,783
$ 343,963
$ 354,453
$ 365,263
$ 376,403
$ 387,695
06ㅤ% Change
-
(16.4)%
18.2%
17.8%
(8.5)%
(30.1)%
55%
44.1%
(16.1)%
1.4%
(4.5)%
3.1%
3.1%
3.1%
3.1%
3.1%
3.1%
3.1%
07Net Income
16,150
7,840
19,710
20,840
14,340
(22,440)
23,040
55,740
36,010
33,680
28,844
6%
21,653
22,313
22,993
23,695
24,417
25,150
08ㅤ% Margin
6.7%
3.9%
8.3%
7.5%
5.6%
(12.6)%
8.3%
14%
10.8%
9.9%
8.9%
6.5% A
6.5%
6.5%
6.5%
6.5%
6.5%
6.5%
09CFO
30,344
22,082
30,066
36,014
29,716
14,668
48,129
76,797
55,369
55,022
51,970
5.5%
46,891
48,321
49,795
51,314
52,879
54,465
10ㅤ% Of revenue
12.7%
11%
12.7%
12.9%
11.6%
8.2%
17.4%
19.3%
16.5%
16.2%
16%
14.1% A
14.1%
14.1%
14.1%
14.1%
14.1%
14.1%
11CAPEX
(26,490)
(16,163)
(15,402)
(19,574)
(24,361)
(17,282)
(12,076)
(18,407)
(21,919)
(24,306)
(28,358)
0.7%
(28,552)
(28,747)
(28,944)
(29,142)
(29,341)
(29,541)
12ㅤ% Change
-
(39)%
(4.7)%
27.1%
24.5%
(29.1)%
(30.1)%
52.4%
19.1%
10.9%
16.7%
0.7% A
0.7%
0.7%
0.7%
0.7%
0.7%
0.7%
13FCFF
Free Cash Flow to the Firm = Cash Flows from Operating Activities (09) – Capital Expenditures (11)Learn more
3,854
5,919
14,664
16,440
5,355
(2,614)
36,053
58,390
33,450
30,716
23,612
19.9%
18,339
19,574
20,851
22,172
23,538
24,924
14Total assets
336,758
330,314
348,691
346,196
362,597
332,750
338,923
369,067
376,317
453,475
448,980
2.9%
462,081
475,564
489,440
503,722
518,420
533,547
15ㅤ% Change
-
(1.9)%
5.6%
(0.7)%
4.7%
(8.2)%
1.9%
8.9%
2%
20.5%
(1)%
2.9%
2.9%
2.9%
2.9%
2.9%
2.9%
2.9%
16Total liabilities
159,948
156,484
154,191
147,668
163,659
168,620
163,240
166,594
163,779
182,869
182,354
1.3%
187,675
193,151
198,787
204,587
210,557
216,701
17ㅤ% Of assets
47.5%
47.4%
44.2%
42.7%
45.1%
50.7%
48.2%
45.1%
43.5%
40.3%
40.6%
40.6% A
40.6%
40.6%
40.6%
40.6%
40.6%
40.6%
18Shareholders Equity
176,810
173,830
194,500
198,528
198,938
164,130
175,683
202,473
212,538
270,606
266,626
4.2%
274,406
282,413
290,653
299,134
307,863
316,846
19Net Debt
34,982
39,105
39,159
34,754
43,831
63,276
40,902
11,553
10,034
18,681
32,856
(0.6)%
-
-
-
-
-
-
20Shares Outstanding
Diluted Weighted-average Shares OutstandingLearn more
4,194,805
4,170,213
4,256,000
4,237,000
4,270,000
4,271,000
4,275,000
4,205,000
4,052,000
4,298,000
4,305,000
0.3%
4,316,178
4,327,384
4,338,620
4,349,884
4,361,178
4,372,502
21ㅤ% Change
-
(0.6)%
2.1%
(0.5)%
0.8%
-
0.1%
(1.6)%
(3.6)%
6.1%
0.2%
0.3%
0.3%
0.3%
0.3%
0.3%
0.3%
0.3%
22ROA
4.8%
2.4%
5.7%
6%
4%
(6.7)%
6.8%
15.1%
9.6%
7.4%
6.4%
-
4.7%
4.7%
4.7%
4.7%
4.7%
4.7%
23ROE
9.1%
4.5%
10.1%
10.5%
7.2%
(13.7)%
13.1%
27.5%
16.9%
12.5%
10.8%
-
7.9%
7.9%
7.9%
7.9%
7.9%
7.9%
24Interest coverage
41.4
6.1
23
28.9
15.4
(25.4)
25.4
80.2
52.4
39.8
56.3
-
-
-
-
-
-
-
25Dividend Yield
3.7%
3.3%
3.7%
4.8%
4.9%
8.4%
5.7%
3.2%
3.7%
3.6%
3.3%
-
-
-
-
-
-
-
26P/E Ratio
20.2
48
18.1
13.9
20.8
(7.9)
11.4
8.3
11.2
13.7
18
-
-
-
-
-
-
-
27Stock price range
69-93
73-95
76-91
66-89
67-83
31-71
42-66
64-114
98-120
97-125
100-121
-
-
-
-
-
-
-
28Market Cap
End of Period Market CapLearn more
326,985
376,403
355,972
288,921
297,961
176,051
261,587
463,812
404,981
462,336
521,193
4.8%
273,738
303,674
336,603
372,825
412,669
-
29FCF Yield
1.2%
1.6%
4.1%
5.7%
1.8%
(1.5)%
13.8%
12.6%
8.3%
6.6%
4.6%
14.5%
6.7%
6.5%
6.2%
6%
5.7%
-
30Average stock price
81
84.2
83.5
77.3
75
51.2
53.9
88.9
109.1
111.1
110.5
3.2%
63.4
70.2
77.6
85.7
94.6
-
31 CEO
DW
Darren W. Woods