加载出错
加载页面时好像出了点问题.
重新加载
我们的团队已经注意到了,但如果问题仍然存在,请使用
电子邮件支持小工具
联系我们。
CN
前往英为财情
劲爆优惠50%
登录
自选组合
投资灵感
ProPicks AI
选股器
数据挖掘器
图表
已保存项目
WarrenAI
折叠
Valero Energy Corp
BMV:VLO*
美国 / 能源 / 石油、天然气和消费燃料
添加至自选组合
货币
Mex$
概况
资讯
股息
财报
模型
财务状况
比较
稳健度
图表
盈利能力价值
股票价格
2,717.15
MXN
公允价值
2,034.67
MXN
Metrics
Range
Conclusion
Adjusted Earnings
-103.6 M - 8.366 B
2.808 B
Discount Rate
9.3% - 7.3%
8.3%
Fair Value
0.00Mex$ - 6,897Mex$
2,035Mex$
Upside
-100.0% - 153.8%
-25.1%
3.2%
Normalized EBIT Margin
1.0%
Normalized CapEx as % of Revenue
25.0%
Normalized Tax Rate
Earnings Power Value
分享
保存
股票价格
2,717.15
MXN
公允价值
2,034.67
MXN
看涨
-25.1%
Adj EBIT Margin
Normalized EBIT Margin
Normalized Tax Rate
CapEx
Adj Earnings
Fair Value
Estimate Adjusted EBIT Margin
Fiscal Year Ending
LTM
Dec-20
Dec-21
Dec-22
Dec-23
Dec-24
Jun-25
(USD in millions)
FY-4
FY-3
FY-2
FY-1
FY
LTM
Revenue
60,115
108,332
171,189
139,001
123,974
117,872
Adjusted EBITDA Build-up
EBT, Incl. Unusual Items
(2,010)
1,543
15,307
11,768
3,698
837
(+) Net Interest Expense
563
415
562
592
556
554
(+) Other Non Operating Exp.
(100)
90
(171)
(402)
(409)
(349)
(+) D&A
2,351
2,357
2,450
2,701
2,774
2,765
(+) Non-recurring Items
179
61
1,131
Adjusted EBITDA
804
4,584
18,209
14,659
6,619
4,938
(-) D&A
(2,351)
(2,357)
(2,450)
(2,701)
(2,774)
(2,765)
Adjusted EBIT
(1,547)
2,227
15,759
11,958
3,845
2,173
% of Revenue
-2.6%
2.1%
9.2%
8.6%
3.1%
1.8%
Low
Median
High
Adjusted EBIT Margin
0.0%
3.1%
9.2%
支持的计算方式
Equity Waterfall
Equity Waterfall
Model
(USD in millions)
Low
Mid
High
Market
Enterprise Value
(1,120)
34,038
115,389
45,456
(+) Cash & Short Term Investments
0
0
0
0
(+) Investments & Other
0
0
0
0
(-) Debt
0
0
0
0
(-) Other Liabilities
0
0
0
0
(-) Preferred Stock
0
0
0
0
(-) Other
0
0
0
0
Value of Common Equity
(1,120)
34,038
115,389
45,456
(/) Shares Outstanding
310.7
310.7
310.7
310.7
Implied Stock Price (USD)
0.00
109.57
371.44
146.32
FX Rate: USD/MXN
0.05
0.05
0.05
0.05
Implied Stock Price (MXN)
0.00
2,034.67
6,897.47
2,717.15
Upside / (Downside)
-100.00%
-25.12%
153.85%
Stock Price
2,717.15
Stock Price Close
2,717.15
Restatment Type
Press Release
Reporting Currency
USD
Trading Currency
MXN
FX Rate: USD/MXN
0.05
Market Cap
809,572.0
Shares Outstanding
310.7
Share Exchange Ratio
1.0
Liquid Long-term Investments
0
保留所有权利。
使用条款
简体中文
English (UK)
English (India)
English (Canada)
English (Australia)
English (South Africa)
English (Philippines)
Deutsch
Español (España)
Español (México)
Français
Italiano
Nederlands
Português (Portugal)
Polski
Português (Brasil)
Русский
Türkçe
Ελληνικά
Svenska
Suomi
日本語
한국어
繁體中文
Bahasa Indonesia
Bahasa Melayu
ไทย
Tiếng Việt
हिंदी