Adjust assumptions
Adjust the usable peer mix to see how each valuation multiple moves the blended fair value.
Peer-implied fair value
$151.74
Blended value per share under the current mix.
Current price
—
Market price unavailable
Peer gap
N/A
Peer gap unavailable
Weighting mixer
Value contribution
4 peers →Price / Earnings
$299.80B
Price / Earnings
$299.80B
Equal-weight baseline
Premium 0.0%The simple average of every usable peer method, before your weighting adjustments.
Baseline equity value
$299.80B
Baseline / share
$151.74
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 |
|---|---|---|---|---|---|---|---|---|---|
XOM EXXON MOBIL CORP FY ended Jan 31, 2026 | $163.32 |
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 |
|---|---|---|---|---|---|---|
| — |
| — |
| $332.24B |
| $40.95B |
| $28.84B |
| 24.38x |
| — |
| — |
COP CONOCOPHILLIPS FY ended Jan 31, 2026 | — | — | — | $58.94B | $13.41B | $7.99B | — | — | — |
PSX Phillips 66 FY ended Jan 31, 2026 | — | — | — | $132.38B | $6.41B | $4.40B | — | — | — |
EOG EOG RESOURCES INC FY ended Feb 13, 2026 | — | — | — | $22.63B | $6.60B | $4.98B | — | — | — |
XOM
EXXON MOBIL CORP
$163.32
—
—
$332.24B
$40.95B
24.38x
—
—
Cap —EV —Rev $332.24BEBITDA $40.95BP/E 24.38xP/S —EV/EBITDA —
COP
CONOCOPHILLIPS
—
—
—
$58.94B
$13.41B
—
—
—
Cap —EV —Rev $58.94BEBITDA $13.41BP/E —P/S —EV/EBITDA —
PSX
Phillips 66
—
—
—
$132.38B
$6.41B
—
—
—
Cap —EV —Rev $132.38BEBITDA $6.41BP/E —P/S —EV/EBITDA —
EOG
EOG RESOURCES INC
—
—
—
$22.63B
$6.60B
—
—
—
Cap —EV —Rev $22.63BEBITDA $6.60BP/E —P/S —EV/EBITDA —
| Enterprise Multiple |
| — |
| 0/4 |
| — |
| — |
| No saved peers have usable coverage for this method. |
Price / Sales PSExcluded | Equity Multiple | — | 0/4 | — | — | No saved peers have usable coverage for this method. |
Price / Earnings PEActive | Equity Multiple | 24.38x | 1/4 | $299.80B | $151.74 | Included in the active peer mix. |
EV / EBITDA
EV · Enterprise Multiple
Avg. multiple
—
Coverage
0/4
Implied equity value
—
Fair value / share
—
No saved peers have usable coverage for this method.
Price / Sales
PS · Equity Multiple
Avg. multiple
—
Coverage
0/4
Implied equity value
—
Fair value / share
—
No saved peers have usable coverage for this method.
Price / Earnings
PE · Equity Multiple
Avg. multiple
24.38x
Coverage
1/4
Implied equity value
$299.80B
Fair value / share
$151.74
Included in the active peer mix.
