Expensive and softening.

Trading above fair value while the fundamentals weaken — little to like right now.

Current price
$208.60
Market cap ≈ $387B
Intrinsic value
$147
range $103 – $213
Margin of safety
-30%
above fair value
-5 FY16 7 FY17 17 FY18 13 FY19 2 FY20 21 FY21 38 FY22 20 FY23 15 FY24 17 FY25

What the math is really telling you. Watch whether cash flow is compounding — that, more than any single year, is what a value read hangs on.

  • Warning:
    Overvalued
    Fair value ~$147 vs $209 — trading 30% above what the math supports.
  • Warning:
    Price assumes a big acceleration
    You'd need ~9%/yr free-cash-flow growth to justify today's price; it has done -23.9%/yr lately.
  • Warning:
    Revenue shrinking
    Down 6.8% last year — cheap may mean broken.
  • Caution:
    Cash flow flat-to-down
    Free cash flow ~-23.9%/yr — big, but not compounding. The crux for a value buyer.
  • Caution:
    Manageable net debt
    Net debt of $43B — about 2.6× annual free cash flow. Normal for a mature company.

Where this number comes from →

How this was built. Every figure is computed from Chevron Corporation's SEC filings — no estimates, no AI. Two-stage DCF: 9% discount rate, 5% free-cash-flow growth for 10 years, 2.5% terminal. Free cash flow is operating cash flow less capital spending. Net cash is cash and marketable securities less borrowings, commercial paper and finance leases; operating leases are disclosed but never counted as debt. We subtract net debt from the value of the business — for Chevron that is about $43B, or $23 per share. Fundamentals are from the FY25 annual report and change only when a new one is filed. Price of $208.60 taken 2026-09-04 (Google Finance, manual entry, 2026-08-28) — it is not live and does not move during the day.

TickerMath is an educational tool, not investment advice — it computes one model from SEC filings and can be wrong. How we compute this →