Valero Energy Corporation

Valero Energy Corporation

VLOยทNYSE

$260.93

+1.0%
EnergyOil & Gas Refining & Marketing

Valero Energy Corporation manufactures, markets, and sells transportation fuels and petrochemical products in the United States, Canada, the United Kingdom, Ireland, and internationally. The company operates through three segments: Refining, Renewable Diesel, and Ethanol. It produces conventional, premium, and reformulated gasolines; gasoline meeting the specifications of the California Air Resources Board (CARB); diesel fuels, and low-sulfur and ultra-low-sulfur diesel fuels; CARB diesel; other distillates; jet fuels; blendstocks; and asphalts, petrochemicals, lubricants, and other refined petroleum products, as well as sells lube oils and natural gas liquids. As of December 31, 2021, the company owned 15 petroleum refineries with a combined throughput capacity of approximately 3.2 million barrels per day; and 12 ethanol plants with a combined ethanol production capacity of approximately 1.6 billion gallons per year. It sells its refined products through wholesale rack and bulk markets; and through approximately 7,000 outlets under the Valero, Beacon, Diamond Shamrock, Shamrock, Ultramar, and Texaco brands. The company also produces and sells ethanol, dry distiller grains, syrup, and inedible corn oil primarily to animal feed customers. In addition, it owns and operates crude oil and refined petroleum products pipelines, terminals, tanks, marine docks, truck rack bays, and other logistics assets; and owns and operates a plant that processes animal fats, used cooking oils, and inedible distillers corn oils into renewable diesel. The company was formerly known as Valero Refining and Marketing Company and changed its name to Valero Energy Corporation in August 1997. Valero Energy Corporation was founded in 1980 and is headquartered in San Antonio, Texas.

At a Glance

Live Snapshot
Market Cap$77.48B
EPS7.5700
P/E Ratio34.47
Earnings Date07/23/2026
Valero Energy Corporation

Valero Energy Corporation Fair Value Envelope

VLO ยท NYSE

Our analysis suggests that VLO has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $260.93, this represents a potential HIDDEN relative to our calculated worth for Valero Energy Corporation.

Intrinsic Value
Current Price: $260.93

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$32.0B
+ Cash & Equivalents$4.7B
Firm Value$36.7B
- Debt$11.7B
Equity Value$25.0B
/ Shares Outstanding312,250,176B
DCF Value$80
OVERVALUED BY 69%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$5.1B
$4.4B
$3.8B
$3.4B
$2.9B
$2.5B
$2.2B
$1.9B
$1.7B
$1.5B
Maintenance CapEx
-$138.6M
-$120.7M
-$105.1M
-$91.6M
-$79.7M
-$69.4M
-$60.5M
-$52.7M
-$45.9M
-$39.9M
Owner Earnings
$4.9B
$4.3B
$3.7B
$3.3B
$2.8B
$2.5B
$2.2B
$1.9B
$1.6B
$1.4B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$4.6B
$3.7B
$3.0B
$2.4B
$1.9B
$1.6B
$1.3B
$1.0B
$816.6M
$658.4M
Terminal Value represents 34.9% of Enterprise Value