ValuePro.net Online Valuation

    

                                 Online Valuation for XOM - 10 / 22 / 2014

Intrinsic Stock Value  

Excess Return Period (yrs)
   

Revenues ($mil)
   

Growth Rate (%)
   

Net Oper. Profit Margin (%)
   

Tax Rate (%)

Depreciation Rate (% of Rev)
   

Investment Rate (% of Rev)
   

Working Capital (% of Rev)
   

Short-Term Assets ($mil)
   

Short-Term Liab. ($mil)

Stock Price ($)
   

Shares Outstanding (mil)
   

10-Yr Treasury Yield (%)
   

Bond Spread Treasury (%)
   

Preferred Stock Yield (%)

Equity Risk Premium (%)
   

Company Beta
   

Value Debt Out. ($mil)
   

Value Pref. Stock Out. ($mil)
   

Company WACC (%)