Valuation Valero Energy Corporation Mexican S.E.

Stocks

End-of-day quote Mexican S.E. 14/08/2026			5-day change	1st Jan Change
5,810.00 ^MXN	+3.94%		+7.11%	+99.61%

15/08	Oil Refiners Power S&P 500 to Records -- Commodities Roundup	DJ
13/08	Top US refiners see profits soar, step up investor rewards	RE

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	98,376	-	-
Change	-	59.27%	-9.5%	-12.31%	27.94%	98.13%	-	-
Enterprise Value (EV) ¹	40,456	55,680	50,359	44,616	55,584	100,251	98,811	97,337
Change	-	37.63%	-9.56%	-11.4%	24.58%	80.36%	-1.44%	-1.49%
P/E	33.1x	4.37x	5.22x	14.3x	21.5x	8.36x	12.1x	13.8x
PBR	1.66x	2x	1.64x	1.58x	2.05x	3.59x	3.2x	3.17x
PEG	-	0x	-0.4x	-0.2x	-1.8x	0x	-0.4x	-1.2x
Capitalization / Revenue	0.27x	0.28x	0.31x	0.3x	0.4x	0.66x	0.77x	0.86x
EV / Revenue	0.35x	0.32x	0.35x	0.34x	0.45x	0.68x	0.77x	0.85x
EV / EBITDA	8.92x	3.07x	3.46x	6.83x	7.36x	5.22x	7.51x	9.51x
EV / EBIT	17.3x	3.55x	4.25x	11.9x	17.5x	6.12x	8.76x	12.2x
EV / FCF	11.9x	5.66x	6.89x	9.64x	14.1x	6.93x	9.22x	11.7x
FCF Yield	8.41%	17.7%	14.5%	10.4%	7.08%	14.4%	10.8%	8.57%
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%	1.42%	1.49%	1.55%
EPS ²	2.27	29.04	24.92	8.58	7.57	40.88	28.15	24.78
Distribution rate	173%	13.5%	16.4%	49.9%	59.7%	11.9%	18.1%	21.3%
Net sales ¹	113,977	176,383	144,766	129,881	122,687	148,257	127,506	114,106
EBITDA ¹	4,535	18,163	14,559	6,529	7,557	19,212	13,162	10,238
EBIT ¹	2,333	15,690	11,858	3,755	3,181	16,392	11,279	8,004
Net income ¹	930	11,528	8,835	2,770	2,348	12,091	7,507	5,794
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	341.67	341.67	341.67
Nbr of stocks (in thousands)	408,836	385,523	340,453	316,585	305,010	287,927	-	-
Announcement Date	27/1/22	26/1/23	25/1/24	30/1/25	29/1/26	-	-	-

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	14.01x	1.69x	7.29x	2.59%	658B
RELIANCE INDUSTRIES LTD	20.34x	1.68x	9.8x	0.45%	185B
BP PLC	7.23x	0.58x	2.67x	4.81%	109B
MARATHON PETROLEUM CORPORATION	7.54x	0.75x	5.12x	1.15%	99.81B
VALERO ENERGY CORPORATION	8.36x	0.68x	5.22x	1.42%	98.38B
PHILLIPS 66	9.19x	0.65x	6.69x	2.17%	93.22B
CHINA PETROLEUM & CHEMICAL CORPORATION	10.19x	0.31x	4.79x	6.66%	84.74B
IMPERIAL OIL LIMITED	12.87x	1.52x	8.24x	1.85%	64.52B
REPSOL S.A.	6.24x	0.46x	3.21x	4.11%	33.83B
Average	10.66x	0.92x	5.89x	2.8%	158.63B
Weighted average by Cap.	12.69x	1.28x	6.72x	2.52%