Stock Analysis on Net

Occidental Petroleum Corp. (NYSE:OXY)

Enterprise Value to FCFF (EV/FCFF)

Microsoft Excel

Free Cash Flow to The Firm (FCFF)

Occidental Petroleum Corp., FCFF calculation

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Net income (loss) attributable to Occidental 3,056 4,696 13,304 2,322 (14,831)
Net income attributable to noncontrolling interest 22
Net noncash charges 8,639 6,952 4,831 9,357 19,951
Changes in operating assets and liabilities 22 660 (1,325) (1,426) (1,278)
Net cash provided by operating activities 11,739 12,308 16,810 10,253 3,842
Interest paid, net of capitalized interest, net of tax1 858 802 1,340 1,264 1,308
Capitalized interest, net of tax2 134 72 65 46 71
Capital expenditures (7,018) (6,270) (4,497) (2,870) (2,535)
Free cash flow to the firm (FCFF) 5,713 6,912 13,717 8,693 2,686

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

Item Description The company
FCFF Free cash flow to the firm is the cash flow available to the Occidental Petroleum Corp. suppliers of capital after all operating expenses have been paid and necessary investments in working and fixed capital have been made. Occidental Petroleum Corp. FCFF decreased from 2022 to 2023 and from 2023 to 2024.

Interest Paid, Net of Tax

Occidental Petroleum Corp., interest paid, net of tax calculation

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Effective Income Tax Rate (EITR)
EITR1 29.00% 27.00% 6.00% 25.00% 14.00%
Interest Paid, Net of Tax
Interest paid, net of capitalized interest, before tax 1,208 1,099 1,425 1,685 1,521
Less: Interest paid, net of capitalized interest, tax2 350 297 86 421 213
Interest paid, net of capitalized interest, net of tax 858 802 1,340 1,264 1,308
Interest Costs Capitalized, Net of Tax
Capitalized interest, before tax 189 98 69 61 83
Less: Capitalized interest, tax3 55 26 4 15 12
Capitalized interest, net of tax 134 72 65 46 71

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

1 See details »

2 2024 Calculation
Interest paid, net of capitalized interest, tax = Interest paid, net of capitalized interest × EITR
= 1,208 × 29.00% = 350

3 2024 Calculation
Capitalized interest, tax = Capitalized interest × EITR
= 189 × 29.00% = 55


Enterprise Value to FCFF Ratio, Current

Occidental Petroleum Corp., current EV/FCFF calculation, comparison to benchmarks

Microsoft Excel
Selected Financial Data (US$ in millions)
Enterprise value (EV) 78,419
Free cash flow to the firm (FCFF) 5,713
Valuation Ratio
EV/FCFF 13.73
Benchmarks
EV/FCFF, Competitors1
Chevron Corp. 20.02
ConocoPhillips 17.03
Exxon Mobil Corp. 16.77
EV/FCFF, Sector
Oil, Gas & Consumable Fuels 17.32
EV/FCFF, Industry
Energy 17.19

Based on: 10-K (reporting date: 2024-12-31).

1 Click competitor name to see calculations.

If the company EV/FCFF is lower then the EV/FCFF of benchmark then company is relatively undervalued.
Otherwise, if the company EV/FCFF is higher then the EV/FCFF of benchmark then company is relatively overvalued.


Enterprise Value to FCFF Ratio, Historical

Occidental Petroleum Corp., historical EV/FCFF calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Selected Financial Data (US$ in millions)
Enterprise value (EV)1 78,428 77,093 81,681 72,969 68,728
Free cash flow to the firm (FCFF)2 5,713 6,912 13,717 8,693 2,686
Valuation Ratio
EV/FCFF3 13.73 11.15 5.95 8.39 25.58
Benchmarks
EV/FCFF, Competitors4
Chevron Corp. 18.98 14.85 8.27 13.33 106.63
ConocoPhillips 16.31 15.38 7.43 10.72 92.48
Exxon Mobil Corp. 15.76 12.47 7.84 10.06
EV/FCFF, Sector
Oil, Gas & Consumable Fuels 16.44 13.39 7.72 10.86 163.02
EV/FCFF, Industry
Energy 16.37 13.70 8.29 11.22 117.62

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

1 See details »

2 See details »

3 2024 Calculation
EV/FCFF = EV ÷ FCFF
= 78,428 ÷ 5,713 = 13.73

4 Click competitor name to see calculations.

Valuation ratio Description The company
EV/FCFF Enterprise value to free cash flow to the firm is whole company valuation indicator. Occidental Petroleum Corp. EV/FCFF ratio increased from 2022 to 2023 and from 2023 to 2024.