Stock Analysis on Net

Valero Energy Corp. (NYSE:VLO)

Price to FCFE (P/FCFE)

Microsoft Excel

Free Cash Flow to Equity (FCFE)

Valero Energy Corp., FCFE calculation

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Net income (loss) attributable to Valero Energy Corporation stockholders 8,835 11,528 930 (1,421) 2,422
Net income attributable to noncontrolling interests 314 351 358 314 362
Net noncash charges 2,406 2,321 2,346 2,400 2,453
Changes in current assets and current liabilities (2,326) (1,626) 2,225 (345) 294
Net cash provided by operating activities 9,229 12,574 5,859 948 5,531
Capital expenditures, excluding variable interest entities (VIEs) (665) (788) (513) (1,014) (1,627)
Capital expenditures of VIEs (246) (893) (1,152) (774) (367)
Proceeds from debt issuances and borrowings, excluding VIEs 1,750 2,239 1,446 4,320 1,892
Proceeds from borrowings of VIEs 670 914 382 250 239
Repayments of debt and finance lease obligations, excluding VIEs (2,125) (5,067) (2,849) (490) (1,805)
Repayments of debt and finance lease obligations of VIEs (557) (896) (186) (5) (6)
Premiums on early redemption and retirement of debt (5) (56) (179)
Free cash flow to equity (FCFE) 8,051 8,027 2,808 3,235 3,857

Based on: 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), 10-K (reporting date: 2019-12-31).

Item Description The company
FCFE Free cash flow to equity is the cash flow available to Valero Energy Corp. equity holders after all operating expenses, interest, and principal payments have been paid and necessary investments in working and fixed capital have been made. Valero Energy Corp. FCFE increased from 2021 to 2022 and from 2022 to 2023.

Price to FCFE Ratio, Current

Valero Energy Corp., current P/FCFE calculation, comparison to benchmarks

Microsoft Excel
No. shares of common stock outstanding 316,585,228
Selected Financial Data (US$)
Free cash flow to equity (FCFE) (in millions) 8,051
FCFE per share 25.43
Current share price (P) 142.01
Valuation Ratio
P/FCFE 5.58
Benchmarks
P/FCFE, Competitors1
Chevron Corp. 18.24
ConocoPhillips 11.70
Exxon Mobil Corp. 15.70
Marathon Petroleum Corp. 4.01
Occidental Petroleum Corp. 7.94
P/FCFE, Sector
Oil, Gas & Consumable Fuels 12.46
P/FCFE, Industry
Energy 12.66

Based on: 10-K (reporting date: 2023-12-31).

1 Click competitor name to see calculations.

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


Price to FCFE Ratio, Historical

Valero Energy Corp., historical P/FCFE calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
No. shares of common stock outstanding1 332,481,908 371,150,836 409,303,630 408,562,891 409,337,126
Selected Financial Data (US$)
Free cash flow to equity (FCFE) (in millions)2 8,051 8,027 2,808 3,235 3,857
FCFE per share3 24.21 21.63 6.86 7.92 9.42
Share price1, 4 139.78 132.43 85.84 75.81 71.72
Valuation Ratio
P/FCFE5 5.77 6.12 12.51 9.57 7.61
Benchmarks
P/FCFE, Competitors6
Chevron Corp. 18.24 10.59 32.05 21.61 38.28
ConocoPhillips 11.74 8.93 10.61 497.58 14.36
Exxon Mobil Corp. 12.46 8.73 19.82 13.70 16.01
Marathon Petroleum Corp. 4.75 3.74 65.05 51.11 5.87
Occidental Petroleum Corp. 8.44 18.76 66.22 1.84
P/FCFE, Sector
Oil, Gas & Consumable Fuels 11.39 8.65 20.61 19.80 11.93
P/FCFE, Industry
Energy 11.77 9.32 21.56 19.35 12.49

Based on: 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), 10-K (reporting date: 2019-12-31).

1 Data adjusted for splits and stock dividends.

2 See details »

3 2023 Calculation
FCFE per share = FCFE ÷ No. shares of common stock outstanding
= 8,051,000,000 ÷ 332,481,908 = 24.21

4 Closing price as at the filing date of Valero Energy Corp. Annual Report.

5 2023 Calculation
P/FCFE = Share price ÷ FCFE per share
= 139.78 ÷ 24.21 = 5.77

6 Click competitor name to see calculations.

Valuation ratio Description The company
P/FCFE Price to free cash flow to equity is cash valuation indicator of stockholders’ equity. Valero Energy Corp. P/FCFE ratio decreased from 2021 to 2022 and from 2022 to 2023.