Adjust assumptions
Adjust the usable peer mix to see how each valuation multiple moves the blended fair value.
Peer-implied fair value
—
Blended value per share under the current mix.
Current price
—
Market price unavailable
Peer gap
N/A
Peer gap unavailable
Weighting mixer
Value contribution
6 peers →Price / Sales
$318.77B
Price / Earnings
$448.53B
Price / Sales
$637.54B
Price / Earnings
$897.06B
Equal-weight baseline
Premium 0.0%The simple average of every usable peer method, before your weighting adjustments.
Baseline equity value
$767.30B
Baseline / share
—
Relative valuation prices this company against what the market already pays for its peers. For a cash-flow view that does not inherit peer sentiment, open the intrinsic model.
Spreadsheet data
Audit the saved peer set and the method inputs behind the blended fair value.
The saved peer set across price, scale, operating metrics, and raw valuation multiples.
| Peer | Price | Market cap | Enterprise value | Revenue |
|---|
| EBITDA |
|---|
| Net income |
|---|
| P/E |
|---|
| P/S |
|---|
| EV/EBITDA |
|---|
CVX CHEVRON CORP FY ended Feb 06, 2026 | $211.54 | $417.95B | — | $189.03B | $20.50B | $12.30B | 31.91x | 2.21x | — |
COP CONOCOPHILLIPS FY ended Jan 31, 2026 | — | — | — | $58.94B | $13.41B | $7.99B | — | — | — |
MPC Marathon Petroleum Corp FY ended Feb 20, 2026 | — | — | — | $132.70B | $6.67B | $4.05B | — | — | — |
PSX Phillips 66 FY ended Jan 31, 2026 | $264.63 | $105.59B | — | $132.38B | $6.41B | $4.40B | 24.53x | 0.80x | — |
VLO VALERO ENERGY CORP/TX FY ended Feb 20, 2026 | — | — | — | $122.69B | $5.99B | $2.35B | — | — | — |
OXY OCCIDENTAL PETROLEUM CORP /DE/ FY ended Jan 31, 2026 | $59.36 | $59.34B | — | $21.59B | $4.64B | $2.37B | 36.87x | 2.75x | — |
CVX
CHEVRON CORP
$211.54
$417.95B
—
$189.03B
$20.50B
31.91x
2.21x
—
Cap $417.95BEV —Rev $189.03BEBITDA $20.50BP/E 31.91xP/S 2.21xEV/EBITDA —
COP
CONOCOPHILLIPS
—
—
—
$58.94B
$13.41B
—
—
—
Cap —EV —Rev $58.94BEBITDA $13.41BP/E —P/S —EV/EBITDA —
MPC
Marathon Petroleum Corp
—
—
—
$132.70B
$6.67B
—
—
—
Cap —EV —Rev $132.70BEBITDA $6.67BP/E —P/S —EV/EBITDA —
PSX
Phillips 66
$264.63
$105.59B
—
$132.38B
$6.41B
24.53x
0.80x
—
Cap $105.59BEV —Rev $132.38BEBITDA $6.41BP/E 24.53xP/S 0.80xEV/EBITDA —
VLO
VALERO ENERGY CORP/TX
—
—
—
$122.69B
$5.99B
—
—
—
Cap —EV —Rev $122.69BEBITDA $5.99BP/E —P/S —EV/EBITDA —
OXY
OCCIDENTAL PETROLEUM CORP /DE/
$59.36
$59.34B
—
$21.59B
$4.64B
36.87x
2.75x
—
Cap $59.34BEV —Rev $21.59BEBITDA $4.64BP/E 36.87xP/S 2.75xEV/EBITDA —
Which peer averages feed the weighted fair value, and which methods are excluded.
| Method | Type | Avg. multiple | Coverage | Implied equity value | Fair value / share | Status |
|---|---|---|---|---|---|---|
EV / EBITDA EVExcluded | Enterprise Multiple | — | 0/6 | — | — | No saved peers have usable coverage for this method. |
Price / Sales PSActive | Equity Multiple | 1.92x | 3/6 | $637.54B | — | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 31.10x | 3/6 | $897.06B | — | Included in the active peer mix. |
EV / EBITDA
EV · Enterprise Multiple
Avg. multiple
—
Coverage
0/6
Implied equity value
—
Fair value / share
—
No saved peers have usable coverage for this method.
Price / Sales
PS · Equity Multiple
Avg. multiple
1.92x
Coverage
3/6
Implied equity value
$637.54B
Fair value / share
—
Included in the active peer mix.
Price / Earnings
PE · Equity Multiple
Avg. multiple
31.10x
Coverage
3/6
Implied equity value
$897.06B
Fair value / share
—
Included in the active peer mix.
