ModernGraham Quarterly Valuation Of Exxon Mobil Corporation

| About: Exxon Mobil (XOM)
This article is now exclusive for PRO subscribers.

Benjamin Graham taught that Intelligent Investors must do a thorough fundamental analysis of investment opportunities to determine their intrinsic value and inherent risk. This is best done by utilizing a systematic approach to analysis that will provide investors with a sense of how a specific company compares to another company. By using the ModernGraham method one can review a company's historical accomplishments and determine an intrinsic value that can be compared across industries. What follows is a specific look at how Exxon Mobil Corporation fares in the ModernGraham valuation model.

XOM Chart

XOM data by YCharts

Defensive Investor - must pass at least 6 of the following 7 tests: Score = 6/7

  1. Adequate Size of Enterprise - market capitalization of at least $2 billion - PASS
  2. Sufficiently Strong Financial Condition - current ratio greater than 2 - FAIL
  3. Earnings Stability - positive earnings per share for at least 10 straight years - PASS
  4. Dividend Record - has paid a dividend for at least 10 straight years - PASS
  5. Earnings Growth - earnings per share has increased by at least 1/3 over the last 10 years using 3 year averages at beginning and end of period - PASS
  6. Moderate PEmg ratio - PEmg is less than 20 - PASS
  7. Moderate Price to Assets - PB ratio is less than 2.5 or PB x PEmg is less than 50 - PASS

Enterprising Investor - must pass at least 4 of the following 5 tests or be suitable for a defensive investor: Score = 3/5

  1. Sufficiently Strong Financial Condition, Part 1 - current ratio greater than 1.5 - FAIL
  2. Sufficiently Strong Financial Condition, Part 2 - Debt to Net Current Assets ratio less than 1.1 - FAIL
  3. Earnings Stability - positive earnings per share for at least 5 years - PASS
  4. Dividend Record - currently pays a dividend - PASS
  5. Earnings growth - EPSmg greater than 5 years ago - PASS

Valuation Summary

Key Data:

Recent Price $96.27
MG Value $119.08
MG Opinion Fairly Valued
Value Based on 3% Growth $113.43
Value Based on 0% Growth $66.49
Market Implied Growth Rate 1.90%
Net Current Asset Value (NCAV) -$26.18
PEmg 12.31
Current Ratio 0.83
PB Ratio 2.40

Balance Sheet - 12/31/2013

Current Assets $59,308,000,000
Current Liabilities $71,724,000,000
Total Debt $6,891,000,000
Total Assets $346,808,000,000
Intangible Assets $7,522,000,000
Total Liabilities $172,805,000,000
Outstanding Shares 4,335,000,000

Earnings Per Share

2013 $7.37
2012 $9.70
2011 $8.42
2010 $6.22
2009 $3.99
2008 $8.78
2007 $7.28
2006 $6.62
2005 $5.71
2004 $3.89
2003 $3.15
2002 $1.62

Earnings Per Share - ModernGraham

2013 $7.82
2012 $7.84
2011 $6.92
2010 $6.31
2009 $6.39
2008 $7.21

Dividend History

XOM Dividend Chart

XOM Dividend data by YCharts


Exxon Mobil Corporation is suitable for the Defensive Investor after having passed every one of the investor type's requirements except for the current ratio. The company is then also suitable for the Enterprising Investor by default, despite having a high level of debt relative to the company's current assets. As a result, value investors seeking to follow the ModernGraham approach based on Benjamin Graham's methods should feel comfortable proceeding with further research into the company and the potential investment opportunity. This research should also include a review of ModernGraham's valuation of Chevron Corporation (NYSE:CVX) and a list of 5 Undervalued Companies for the Defensive Investor.

From a valuation perspective, the company appears to be fairly valued after growing its EPSmg (normalized earnings) from $6.39 in 2009 to $7.82 for 2013. This level of growth supports the market's current implied estimate of earnings growth of 1.9%, leading the ModernGraham valuation model to return an estimate of intrinsic value that falls within a margin of safety when compared to the current price.

The next part of the analysis is up to individual investors, and requires discussion of the company's prospects. What do you think? What value would you put on Exxon Mobil? Where do you see the company going in the future? Is there a company you like better?

Disclosure: The author did not hold a position in Exxon Mobil (NYSE:XOM) or any of the other companies listed in this article at the time of publication and had no intention of changing that position within the next 72 hours.